Data as of Sep 5, 2026
EPV per share
168.19 USD
Current price
90.39 USD
Margin of safety
+46.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.22 % | 10.22 % | 11.22 % | 12.22 % | 13.22 % |
|---|---|---|---|---|---|
| 138.43 % | 199.59 | 181.12 | 165.95 | 153.26 | 142.49 |
| 139.43 % | 200.95 | 182.35 | 167.07 | 154.29 | 143.44 |
| 140.43 % | 202.31 | 183.58 | 168.19 | 155.32 | 144.39 |
| 141.43 % | 203.67 | 184.81 | 169.31 | 156.34 | 145.34 |
| 142.43 % | 205.04 | 186.04 | 170.43 | 157.37 | 146.29 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.22 %
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
