Data as of Sep 5, 2026
EPV per share
153.45 USD
Current price
220.54 USD
Margin of safety
-43.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.76 % | 6.76 % | 7.76 % | 8.76 % | 9.76 % |
|---|---|---|---|---|---|
| 9.58 % | 172.37 | 145.15 | 124.94 | 109.35 | 96.95 |
| 10.58 % | 191.57 | 161.51 | 139.19 | 121.97 | 108.28 |
| 11.58 % | 210.77 | 177.87 | 153.45 | 134.60 | 119.61 |
| 12.58 % | 229.97 | 194.23 | 167.70 | 147.22 | 130.94 |
| 13.58 % | 249.17 | 210.59 | 181.95 | 159.85 | 142.28 |
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)
7.76 %
Provider beta (0.26) 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.
