Data as of Sep 5, 2026
EPV per share
50.38 USD
Current price
231.40 USD
Margin of safety
-359.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.01 % | 6.01 % | 7.01 % | 8.01 % | 9.01 % |
|---|---|---|---|---|---|
| 10.84 % | 68.69 | 48.84 | 34.65 | 24.01 | 15.73 |
| 11.84 % | 79.70 | 58.01 | 42.52 | 30.89 | 21.85 |
| 12.84 % | 90.70 | 67.19 | 50.38 | 37.77 | 27.96 |
| 13.84 % | 101.71 | 76.36 | 58.25 | 44.66 | 34.08 |
| 14.84 % | 112.71 | 85.54 | 66.11 | 51.54 | 40.20 |
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)
7.01 %
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.
