Data as of Sep 5, 2026
EPV per share
-83.72 USD
Current price
1,536.87 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 | 9.94 % | 10.94 % | 11.94 % | 12.94 % | 13.94 % |
|---|---|---|---|---|---|
| -21.30 % | -87.57 | -79.79 | -73.32 | -67.85 | -63.16 |
| -20.30 % | -83.57 | -76.16 | -69.99 | -64.78 | -60.31 |
| -19.30 % | -79.58 | -72.54 | -66.67 | -61.71 | -57.46 |
| -18.30 % | -75.59 | -68.91 | -63.35 | -58.64 | -54.62 |
| -17.30 % | -71.59 | -65.28 | -60.02 | -55.58 | -51.77 |
The normalized EBIT margin comes from only 3 financial year(s) (2023–2025); 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).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.94 %
Provider beta (3.86) 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 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 %).
