Data as of Sep 5, 2026
EPV per share
59.22 USD
Current price
263.56 USD
Margin of safety
-345.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.41 % | 6.41 % | 7.41 % | 8.41 % | 9.41 % |
|---|---|---|---|---|---|
| 8.19 % | 70.66 | 51.21 | 37.01 | 26.18 | 17.66 |
| 9.19 % | 85.88 | 64.05 | 48.11 | 35.97 | 26.41 |
| 10.19 % | 101.10 | 76.89 | 59.22 | 45.76 | 35.16 |
| 11.19 % | 116.32 | 89.74 | 70.33 | 55.55 | 43.90 |
| 12.19 % | 131.54 | 102.58 | 81.44 | 65.33 | 52.65 |
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)
7.41 %
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.
