Data as of Sep 5, 2026
EPV per share
61.80 USD
Current price
106.41 USD
Margin of safety
-72.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.52 % | 8.52 % | 9.52 % | 10.52 % | 11.52 % |
|---|---|---|---|---|---|
| 47.04 % | 83.81 | 69.17 | 57.61 | 48.25 | 40.51 |
| 48.04 % | 86.46 | 71.51 | 59.71 | 50.14 | 42.24 |
| 49.04 % | 89.11 | 73.85 | 61.80 | 52.04 | 43.97 |
| 50.04 % | 91.76 | 76.19 | 63.89 | 53.93 | 45.70 |
| 51.04 % | 94.41 | 78.53 | 65.99 | 55.83 | 47.43 |
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)
9.52 %
Provider beta (1.79) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
