Data as of Sep 5, 2026
EPV per share
136.11 USD
Current price
94.42 USD
Margin of safety
+30.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.36 % | 7.36 % | 8.36 % | 9.36 % | 10.36 % |
|---|---|---|---|---|---|
| 6.40 % | 136.26 | 123.15 | 113.17 | 105.33 | 99.00 |
| 7.40 % | 151.33 | 136.17 | 124.64 | 115.57 | 108.26 |
| 8.40 % | 166.41 | 149.20 | 136.11 | 125.82 | 117.51 |
| 9.40 % | 181.49 | 162.23 | 147.58 | 136.06 | 126.77 |
| 10.40 % | 196.56 | 175.26 | 159.05 | 146.31 | 136.02 |
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)
8.36 %
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.
