Data as of Sep 5, 2026
EPV per share
43.90 USD
Current price
34.23 USD
Margin of safety
+22.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.49 % | 7.49 % | 8.49 % | 9.49 % | 10.49 % |
|---|---|---|---|---|---|
| 8.59 % | 46.54 | 40.41 | 35.72 | 32.02 | 29.02 |
| 9.59 % | 51.89 | 45.04 | 39.81 | 35.68 | 32.33 |
| 10.59 % | 57.24 | 49.68 | 43.90 | 39.34 | 35.64 |
| 11.59 % | 62.58 | 54.31 | 47.99 | 42.99 | 38.95 |
| 12.59 % | 67.93 | 58.95 | 52.08 | 46.65 | 42.26 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); 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)
8.49 %
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.
