Data as of Sep 5, 2026
EPV per share
65.70 USD
Current price
170.06 USD
Margin of safety
-158.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.30 % | 8.30 % | 9.30 % | 10.30 % | 11.30 % |
|---|---|---|---|---|---|
| 7.65 % | 66.70 | 54.37 | 44.69 | 36.88 | 30.46 |
| 8.65 % | 80.08 | 66.14 | 55.19 | 46.37 | 39.11 |
| 9.65 % | 93.47 | 77.91 | 65.70 | 55.86 | 47.76 |
| 10.65 % | 106.85 | 89.68 | 76.20 | 65.34 | 56.40 |
| 11.65 % | 120.23 | 101.45 | 86.71 | 74.83 | 65.05 |
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)
9.30 %
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.
