Data as of Sep 5, 2026
EPV per share
27.02 USD
Current price
170.89 USD
Margin of safety
-532.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.59 % | 10.59 % | 11.59 % | 12.59 % | 13.59 % |
|---|---|---|---|---|---|
| 38.01 % | 31.50 | 28.22 | 25.50 | 23.22 | 21.27 |
| 39.01 % | 32.41 | 29.05 | 26.26 | 23.92 | 21.92 |
| 40.01 % | 33.33 | 29.87 | 27.02 | 24.61 | 22.56 |
| 41.01 % | 34.24 | 30.70 | 27.77 | 25.31 | 23.21 |
| 42.01 % | 35.15 | 31.53 | 28.53 | 26.01 | 23.85 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); 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)
11.59 %
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.
