Data as of Sep 5, 2026
EPV per share
-13.34 USD
Current price
225.66 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 | 9.78 % | 10.78 % | 11.78 % | 12.78 % | 13.78 % |
|---|---|---|---|---|---|
| -7.62 % | -20.11 | -17.99 | -16.24 | -14.76 | -13.50 |
| -6.62 % | -17.12 | -15.28 | -13.76 | -12.48 | -11.38 |
| -5.62 % | -14.13 | -12.57 | -11.28 | -10.19 | -9.26 |
| -4.62 % | -11.14 | -9.86 | -8.80 | -7.90 | -7.14 |
| -3.62 % | -8.16 | -7.15 | -6.32 | -5.62 | -5.02 |
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)
11.78 %
Provider beta (1.77) 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).
