Data as of Sep 5, 2026
EPV per share
52.55 USD
Current price
133.27 USD
Margin of safety
-153.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.90 % | 6.90 % | 7.90 % | 8.90 % | 9.90 % |
|---|---|---|---|---|---|
| 9.18 % | 57.47 | 49.58 | 43.69 | 39.13 | 35.49 |
| 10.18 % | 63.39 | 54.65 | 48.12 | 43.06 | 39.02 |
| 11.18 % | 69.32 | 59.72 | 52.55 | 46.99 | 42.55 |
| 12.18 % | 75.25 | 64.79 | 56.97 | 50.92 | 46.08 |
| 13.18 % | 81.17 | 69.85 | 61.40 | 54.84 | 49.61 |
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)
7.90 %
Provider beta (0.62) 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.
