Data as of Sep 5, 2026
EPV per share
42.76 USD
Current price
129.36 USD
Margin of safety
-202.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.13 % | 6.13 % | 7.13 % | 8.13 % | 9.13 % |
|---|---|---|---|---|---|
| 31.61 % | 70.03 | 51.09 | 37.47 | 27.20 | 19.17 |
| 32.61 % | 73.70 | 54.17 | 40.11 | 29.51 | 21.24 |
| 33.61 % | 77.38 | 57.24 | 42.76 | 31.83 | 23.30 |
| 34.61 % | 81.05 | 60.32 | 45.40 | 34.15 | 25.37 |
| 35.61 % | 84.72 | 63.39 | 48.04 | 36.47 | 27.43 |
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)
7.13 %
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.
