Data as of Sep 5, 2026
EPV per share
61.04 USD
Current price
48.49 USD
Margin of safety
+20.6 %
Amounts in DKK; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.62 % | 6.62 % | 7.62 % | 8.62 % | 9.62 % |
|---|---|---|---|---|---|
| 41.45 % | 80.29 | 67.48 | 58.03 | 50.77 | 45.03 |
| 42.45 % | 82.33 | 69.21 | 59.54 | 52.11 | 46.22 |
| 43.45 % | 84.38 | 70.95 | 61.04 | 53.44 | 47.42 |
| 44.45 % | 86.42 | 72.68 | 62.55 | 54.77 | 48.61 |
| 45.45 % | 88.47 | 74.42 | 64.06 | 56.11 | 49.81 |
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 DKK.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.62 %
Provider beta (0.35) 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.
