Data as of Sep 5, 2026
EPV per share
-6.81 USD
Current price
63.66 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.72 % | 7.72 % | 8.72 % | 9.72 % | 10.72 % |
|---|---|---|---|---|---|
| -3.38 % | -10.82 | -9.73 | -8.89 | -8.22 | -7.67 |
| -2.38 % | -8.33 | -7.56 | -6.96 | -6.49 | -6.11 |
| -1.38 % | -5.83 | -5.38 | -5.04 | -4.77 | -4.55 |
| -0.38 % | -3.33 | -3.21 | -3.12 | -3.04 | -2.98 |
| 0.62 % | -0.84 | -1.04 | -1.19 | -1.32 | -1.42 |
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)
8.72 %
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.
