Data as of Sep 5, 2026
EPV per share
70.32 USD
Current price
229.24 USD
Margin of safety
-226.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.78 % | 7.78 % | 8.78 % | 9.78 % | 10.78 % |
|---|---|---|---|---|---|
| 9.56 % | 74.62 | 66.26 | 59.81 | 54.68 | 50.50 |
| 10.56 % | 81.42 | 72.19 | 65.06 | 59.40 | 54.78 |
| 11.56 % | 88.22 | 78.12 | 70.32 | 64.11 | 59.06 |
| 12.56 % | 95.02 | 84.04 | 75.57 | 68.83 | 63.33 |
| 13.56 % | 101.82 | 89.97 | 80.82 | 73.54 | 67.61 |
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)
8.78 %
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).
