Data as of Sep 5, 2026
EPV per share
1.13 USD
Current price
215.07 USD
Margin of safety
-18,902.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.65 % | 9.65 % | 10.65 % | 11.65 % | 12.65 % |
|---|---|---|---|---|---|
| -9.36 % | 1.33 | 1.64 | 1.90 | 2.11 | 2.29 |
| -8.36 % | 1.65 | 1.94 | 2.17 | 2.36 | 2.52 |
| -7.36 % | 1.98 | 2.23 | 2.43 | 2.60 | 2.74 |
| -6.36 % | 2.31 | 2.52 | 2.70 | 2.84 | 2.96 |
| -5.36 % | 2.63 | 2.81 | 2.96 | 3.08 | 3.19 |
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)
10.65 %
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).
