Data as of Sep 5, 2026
EPV per share
104.67 USD
Current price
99.34 USD
Margin of safety
+5.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.95 % | 6.95 % | 7.95 % | 8.95 % | 9.95 % |
|---|---|---|---|---|---|
| 18.70 % | 125.19 | 107.98 | 95.10 | 85.10 | 77.11 |
| 19.70 % | 131.58 | 113.45 | 99.88 | 89.35 | 80.93 |
| 20.70 % | 137.97 | 118.92 | 104.67 | 93.60 | 84.76 |
| 21.70 % | 144.37 | 124.40 | 109.45 | 97.85 | 88.58 |
| 22.70 % | 150.76 | 129.87 | 114.24 | 102.10 | 92.40 |
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)
7.95 %
Provider beta (0.04) 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 not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
