Data as of Sep 5, 2026
EPV per share
34.40 USD
Current price
76.06 USD
Margin of safety
-121.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.23 % | 9.23 % | 10.23 % | 11.23 % | 12.23 % |
|---|---|---|---|---|---|
| 70.36 % | 46.86 | 39.04 | 32.75 | 27.58 | 23.26 |
| 71.36 % | 47.89 | 39.96 | 33.58 | 28.33 | 23.95 |
| 72.36 % | 48.91 | 40.87 | 34.40 | 29.08 | 24.64 |
| 73.36 % | 49.94 | 41.79 | 35.23 | 29.84 | 25.33 |
| 74.36 % | 50.97 | 42.70 | 36.05 | 30.59 | 26.02 |
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)
10.23 %
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.
