Data as of Sep 5, 2026
EPV per share
7.93 USD
Current price
139.25 USD
Margin of safety
-1,656.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.31 % | 9.31 % | 10.31 % | 11.31 % | 12.31 % |
|---|---|---|---|---|---|
| 5.60 % | 5.90 | 3.58 | 1.71 | 0.17 | -1.11 |
| 6.60 % | 9.76 | 7.02 | 4.82 | 3.01 | 1.49 |
| 7.60 % | 13.61 | 10.46 | 7.93 | 5.84 | 4.09 |
| 8.60 % | 17.47 | 13.90 | 11.03 | 8.67 | 6.69 |
| 9.60 % | 21.32 | 17.35 | 14.14 | 11.50 | 9.29 |
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)
10.31 %
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.
