Data as of Sep 4, 2026
EPV per share
-77.99 USD
Current price
216.68 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 | 7.10 % | 8.10 % | 9.10 % | 10.10 % | 11.10 % |
|---|---|---|---|---|---|
| -20.60 % | -95.97 | -84.76 | -76.01 | -69.00 | -63.25 |
| -19.60 % | -91.56 | -80.89 | -72.57 | -65.90 | -60.43 |
| -18.60 % | -87.15 | -77.03 | -69.13 | -62.80 | -57.61 |
| -17.60 % | -82.75 | -73.17 | -65.70 | -59.70 | -54.79 |
| -16.60 % | -78.34 | -69.31 | -62.26 | -56.61 | -51.97 |
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)
9.10 %
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.
