Data as of Sep 5, 2026
EPV per share
78.89 EUR
Current price
37.81 EUR
Margin of safety
+52.1 %
Amounts in USD; per-share values and price in EUR.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.81 % | 6.81 % | 7.81 % | 8.81 % | 9.81 % |
|---|---|---|---|---|---|
| 163.59 % | 106.20 | 89.96 | 77.89 | 68.55 | 61.12 |
| 164.59 % | 106.88 | 90.54 | 78.39 | 69.00 | 61.52 |
| 165.59 % | 107.55 | 91.12 | 78.89 | 69.44 | 61.92 |
| 166.59 % | 108.23 | 91.69 | 79.39 | 69.89 | 62.32 |
| 167.59 % | 108.90 | 92.27 | 79.90 | 70.34 | 62.72 |
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)
7.81 %
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.
