Data as of Sep 5, 2026
EPV per share
-29.30 USD
Current price
2.85 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 | 6.09 % | 7.09 % | 8.09 % | 9.09 % | 10.09 % |
|---|---|---|---|---|---|
| -30.96 % | -25.43 | -22.28 | -19.92 | -18.07 | -16.59 |
| -29.96 % | -24.71 | -21.67 | -19.38 | -17.59 | -16.16 |
| -28.96 % | -23.99 | -21.05 | -18.83 | -17.11 | -15.72 |
| -27.96 % | -23.27 | -20.43 | -18.29 | -16.62 | -15.29 |
| -26.96 % | -22.55 | -19.81 | -17.75 | -16.14 | -14.85 |
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)
8.09 %
Provider beta (1.87) 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 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.
