Data as of Sep 5, 2026
EPV per share
-18.25 USD
Current price
868.95 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 | 9.79 % | 10.79 % | 11.79 % | 12.79 % | 13.79 % |
|---|---|---|---|---|---|
| 1.30 % | -20.69 | -20.89 | -21.06 | -21.20 | -21.33 |
| 2.30 % | -19.00 | -19.36 | -19.66 | -19.91 | -20.13 |
| 3.30 % | -17.31 | -17.83 | -18.25 | -18.62 | -18.93 |
| 4.30 % | -15.62 | -16.29 | -16.85 | -17.32 | -17.73 |
| 5.30 % | -13.93 | -14.76 | -15.45 | -16.03 | -16.53 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.79 %
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).
