Data as of Sep 5, 2026
EPV per share
1.86 USD
Current price
179.92 USD
Margin of safety
-9,555.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 10.00 % | 11.00 % | 12.00 % | 13.00 % | 14.00 % |
|---|---|---|---|---|---|
| -9.13 % | 1.32 | 1.47 | 1.60 | 1.71 | 1.81 |
| -8.13 % | 1.51 | 1.64 | 1.76 | 1.86 | 1.94 |
| -7.13 % | 1.69 | 1.81 | 1.91 | 2.00 | 2.07 |
| -6.13 % | 1.88 | 1.98 | 2.07 | 2.14 | 2.20 |
| -5.13 % | 2.06 | 2.15 | 2.22 | 2.29 | 2.34 |
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)
12.00 %
Provider beta (1.56) 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).
