Data as of Sep 5, 2026
EPV per share
37.58 USD
Current price
122.45 USD
Margin of safety
-225.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.42 % | 8.42 % | 9.42 % | 10.42 % | 11.42 % |
|---|---|---|---|---|---|
| 11.87 % | 42.36 | 35.22 | 29.61 | 25.07 | 21.32 |
| 12.87 % | 47.42 | 39.69 | 33.60 | 28.67 | 24.61 |
| 13.87 % | 52.48 | 44.15 | 37.58 | 32.28 | 27.90 |
| 14.87 % | 57.54 | 48.61 | 41.57 | 35.88 | 31.19 |
| 15.87 % | 62.61 | 53.07 | 45.56 | 39.49 | 34.48 |
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)
9.42 %
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).
