Data as of Sep 5, 2026
EPV per share
92.06 USD
Current price
271.19 USD
Margin of safety
-194.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.69 % | 6.69 % | 7.69 % | 8.69 % | 9.69 % |
|---|---|---|---|---|---|
| 22.83 % | 117.22 | 97.96 | 83.71 | 72.73 | 64.02 |
| 23.83 % | 122.86 | 102.76 | 87.89 | 76.43 | 67.34 |
| 24.83 % | 128.51 | 107.57 | 92.06 | 80.13 | 70.66 |
| 25.83 % | 134.16 | 112.37 | 96.24 | 83.83 | 73.97 |
| 26.83 % | 139.80 | 117.17 | 100.42 | 87.53 | 77.29 |
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)
7.69 %
Provider beta (0.23) outside the sanity band [0.70, 1.50]; capped to 0.70 so that a noisy estimator does not govern the EPV.
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.
