Data as of Sep 5, 2026
EPV per share
53.28 USD
Current price
79.71 USD
Margin of safety
-49.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.09 % | 8.09 % | 9.09 % | 10.09 % | 11.09 % |
|---|---|---|---|---|---|
| 6.34 % | 51.64 | 43.93 | 37.91 | 33.09 | 29.14 |
| 7.34 % | 61.49 | 52.56 | 45.60 | 40.01 | 35.43 |
| 8.34 % | 71.34 | 61.20 | 53.28 | 46.93 | 41.73 |
| 9.34 % | 81.19 | 69.83 | 60.96 | 53.85 | 48.03 |
| 10.34 % | 91.04 | 78.46 | 68.65 | 60.78 | 54.33 |
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)
9.09 %
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.
