Data as of Sep 5, 2026
EPV per share
48.27 USD
Current price
97.05 USD
Margin of safety
-101.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.77 % | 6.77 % | 7.77 % | 8.77 % | 9.77 % |
|---|---|---|---|---|---|
| 20.85 % | 59.91 | 50.67 | 43.81 | 38.52 | 34.31 |
| 21.85 % | 62.91 | 53.23 | 46.04 | 40.49 | 36.08 |
| 22.85 % | 65.91 | 55.79 | 48.27 | 42.47 | 37.85 |
| 23.85 % | 68.91 | 58.34 | 50.50 | 44.44 | 39.62 |
| 24.85 % | 71.91 | 60.90 | 52.73 | 46.41 | 41.40 |
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)
7.77 %
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.
