Data as of Sep 5, 2026
EPV per share
76.37 USD
Current price
182.27 USD
Margin of safety
-138.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.35 % | 6.35 % | 7.35 % | 8.35 % | 9.35 % |
|---|---|---|---|---|---|
| 12.50 % | 97.82 | 76.11 | 60.31 | 48.29 | 38.84 |
| 13.50 % | 108.85 | 85.41 | 68.34 | 55.36 | 45.15 |
| 14.50 % | 119.88 | 94.70 | 76.37 | 62.43 | 51.47 |
| 15.50 % | 130.92 | 104.00 | 84.40 | 69.50 | 57.78 |
| 16.50 % | 141.95 | 113.30 | 92.44 | 76.57 | 64.10 |
The normalized EBIT margin comes from only 5 financial year(s) (2021–2025); 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)
7.35 %
Provider beta (0.65) 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.
