Data as of Sep 5, 2026
EPV per share
-2.79 USD
Current price
223.84 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 | 9.89 % | 10.89 % | 11.89 % | 12.89 % | 13.89 % |
|---|---|---|---|---|---|
| -3.22 % | -4.57 | -4.31 | -4.09 | -3.91 | -3.75 |
| -2.22 % | -3.69 | -3.51 | -3.36 | -3.23 | -3.13 |
| -1.22 % | -2.81 | -2.71 | -2.63 | -2.56 | -2.50 |
| -0.22 % | -1.93 | -1.92 | -1.90 | -1.89 | -1.88 |
| 0.78 % | -1.06 | -1.12 | -1.17 | -1.22 | -1.25 |
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)
11.89 %
Provider beta (1.51) 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).
