Data as of Sep 5, 2026
EPV per share
-15.65 USD
Current price
28.32 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 | 7.46 % | 8.46 % | 9.46 % | 10.46 % | 11.46 % |
|---|---|---|---|---|---|
| -4.85 % | -17.67 | -16.90 | -16.29 | -15.80 | -15.40 |
| -3.85 % | -16.33 | -15.72 | -15.24 | -14.85 | -14.53 |
| -2.85 % | -14.99 | -14.53 | -14.18 | -13.89 | -13.65 |
| -1.85 % | -13.65 | -13.35 | -13.12 | -12.94 | -12.78 |
| -0.85 % | -12.30 | -12.17 | -12.06 | -11.98 | -11.91 |
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)
9.46 %
Provider beta (1.57) 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).
