Data as of Sep 5, 2026
EPV per share
-54.90 USD
Current price
1.18 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 | 10.00 % | 11.00 % | 12.00 % | 13.00 % | 14.00 % |
|---|---|---|---|---|---|
| -182.34 % | -52.74 | -48.21 | -44.44 | -41.25 | -38.51 |
| -181.34 % | -52.47 | -47.96 | -44.21 | -41.04 | -38.31 |
| -180.34 % | -52.19 | -47.72 | -43.98 | -40.83 | -38.12 |
| -179.34 % | -51.92 | -47.47 | -43.76 | -40.62 | -37.92 |
| -178.34 % | -51.65 | -47.22 | -43.53 | -40.41 | -37.73 |
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).
Computed WACC (13.6 %) above the 12 % cap; the cap is applied when discounting the EPV (a very high WACC sinks the EPV disproportionately).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
13.59 %
Provider beta (-1.03) outside the sanity band [0.70, 1.50]; capped to 0.70 so that a noisy estimator does not govern the EPV.
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
Tax rate not estimable from the statements (no financial year with both taxes and EBT positive); the default value is used (21 %).
