Data as of Sep 5, 2026
EPV per share
3.12 USD
Current price
97.15 USD
Margin of safety
-3,014.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.98 % | 10.98 % | 11.98 % | 12.98 % | 13.98 % |
|---|---|---|---|---|---|
| -3.14 % | 2.79 | 2.83 | 2.87 | 2.90 | 2.92 |
| -2.14 % | 2.94 | 2.97 | 2.99 | 3.01 | 3.03 |
| -1.14 % | 3.09 | 3.11 | 3.12 | 3.13 | 3.14 |
| -0.14 % | 3.24 | 3.25 | 3.25 | 3.25 | 3.25 |
| 0.86 % | 3.40 | 3.38 | 3.37 | 3.37 | 3.36 |
The normalized EBIT is negative: no tax shield is applied to the loss and the resulting EPV cannot be read as a value (a company with no current earning power has no positive EPV by definition).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.98 %
Provider beta (3.09) outside the sanity band [0.70, 1.50]; capped to 1.50 so that a noisy estimator does not govern the EPV.
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
