Data as of Sep 5, 2026
EPV per share
75.48 USD
Current price
90.95 USD
Margin of safety
-20.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.86 % | 6.86 % | 7.86 % | 8.86 % | 9.86 % |
|---|---|---|---|---|---|
| 18.06 % | 96.21 | 78.63 | 65.53 | 55.38 | 47.29 |
| 19.06 % | 102.89 | 84.34 | 70.51 | 59.79 | 51.26 |
| 20.06 % | 109.57 | 90.04 | 75.48 | 64.21 | 55.23 |
| 21.06 % | 116.24 | 95.75 | 80.46 | 68.63 | 59.20 |
| 22.06 % | 122.92 | 101.45 | 85.44 | 73.05 | 63.17 |
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)
7.86 %
Provider beta (0.67) 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.
