Data as of Sep 5, 2026
EPV per share
-3.38 USD
Current price
210.39 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 % |
|---|---|---|---|---|---|
| -3.62 % | -4.17 | -3.97 | -3.81 | -3.68 | -3.56 |
| -2.62 % | -3.59 | -3.45 | -3.34 | -3.24 | -3.16 |
| -1.62 % | -3.02 | -2.93 | -2.86 | -2.80 | -2.75 |
| -0.62 % | -2.45 | -2.41 | -2.39 | -2.36 | -2.34 |
| 0.38 % | -1.87 | -1.89 | -1.91 | -1.92 | -1.94 |
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 (2.25) 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).
