Data as of Sep 5, 2026
EPV per share
-20.77 USD
Current price
75.24 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 | 7.93 % | 8.93 % | 9.93 % | 10.93 % | 11.93 % |
|---|---|---|---|---|---|
| -9.45 % | -27.35 | -24.48 | -22.18 | -20.30 | -18.74 |
| -8.45 % | -24.63 | -22.06 | -20.01 | -18.33 | -16.93 |
| -7.45 % | -21.92 | -19.65 | -17.84 | -16.36 | -15.13 |
| -6.45 % | -19.20 | -17.23 | -15.67 | -14.39 | -13.32 |
| -5.45 % | -16.48 | -14.82 | -13.50 | -12.41 | -11.51 |
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)
9.93 %
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).
