Data as of Sep 5, 2026
EPV per share
12.51 USD
Current price
898.53 USD
Margin of safety
-7,084.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.66 % | 8.66 % | 9.66 % | 10.66 % | 11.66 % |
|---|---|---|---|---|---|
| -3.43 % | -6.29 | -1.67 | 1.99 | 4.97 | 7.43 |
| -2.43 % | 5.37 | 8.64 | 11.23 | 13.34 | 15.09 |
| -1.43 % | 17.02 | 18.94 | 20.47 | 21.71 | 22.74 |
| -0.43 % | 28.67 | 29.25 | 29.71 | 30.08 | 30.39 |
| 0.57 % | 40.32 | 39.55 | 38.94 | 38.45 | 38.04 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
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)
9.66 %
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).
