Data as of Sep 5, 2026
EPV per share
-465.26 USD
Current price
103.92 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 | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| -25.15 % | -514.38 | -454.00 | -410.86 | -378.51 | -353.35 |
| -24.15 % | -499.98 | -441.99 | -400.58 | -369.51 | -345.35 |
| -23.15 % | -485.58 | -429.99 | -390.29 | -360.51 | -337.35 |
| -22.15 % | -471.17 | -417.99 | -380.00 | -351.51 | -329.35 |
| -21.15 % | -456.77 | -405.98 | -369.71 | -342.50 | -321.34 |
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 (6.6 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.58 %
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.
