Data as of Sep 5, 2026
EPV per share
65.38 USD
Current price
67.72 USD
Margin of safety
-3.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.54 % | 6.54 % | 7.54 % | 8.54 % | 9.54 % |
|---|---|---|---|---|---|
| 14.51 % | 78.38 | 66.26 | 57.36 | 50.55 | 45.16 |
| 15.51 % | 83.83 | 70.88 | 61.37 | 54.09 | 48.33 |
| 16.51 % | 89.29 | 75.50 | 65.38 | 57.62 | 51.50 |
| 17.51 % | 94.74 | 80.13 | 69.39 | 61.16 | 54.66 |
| 18.51 % | 100.20 | 84.75 | 73.39 | 64.70 | 57.83 |
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)
7.54 %
Provider beta (0.29) 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.
