Data as of Sep 5, 2026
EPV per share
127.90 USD
Current price
123.13 USD
Margin of safety
+3.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.54 % | 9.54 % | 10.54 % | 11.54 % | 12.54 % |
|---|---|---|---|---|---|
| 17.69 % | 141.93 | 126.95 | 114.82 | 104.78 | 96.35 |
| 18.69 % | 150.01 | 134.18 | 121.36 | 110.76 | 101.85 |
| 19.69 % | 158.09 | 141.41 | 127.90 | 116.73 | 107.35 |
| 20.69 % | 166.16 | 148.64 | 134.45 | 122.71 | 112.85 |
| 21.69 % | 174.24 | 155.87 | 140.99 | 128.69 | 118.35 |
The normalized EBIT margin comes from only 6 financial year(s) (2020–2025); 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)
10.54 %
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.
