Data as of Sep 5, 2026
EPV per share
59.10 USD
Current price
149.86 USD
Margin of safety
-153.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.49 % | 6.49 % | 7.49 % | 8.49 % | 9.49 % |
|---|---|---|---|---|---|
| 23.78 % | 78.03 | 63.83 | 53.42 | 45.46 | 39.18 |
| 24.78 % | 81.91 | 67.11 | 56.26 | 47.97 | 41.42 |
| 25.78 % | 85.78 | 70.38 | 59.10 | 50.47 | 43.67 |
| 26.78 % | 89.66 | 73.66 | 61.94 | 52.98 | 45.91 |
| 27.78 % | 93.53 | 76.94 | 64.78 | 55.48 | 48.15 |
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)
7.49 %
Provider beta (0.21) outside the sanity band [0.70, 1.50]; capped to 0.70 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.
