Data as of Sep 5, 2026
EPV per share
-16.55 USD
Current price
198.38 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 % |
|---|---|---|---|---|---|
| -3.74 % | -26.04 | -23.86 | -22.14 | -20.75 | -19.60 |
| -2.74 % | -21.11 | -19.51 | -18.25 | -17.23 | -16.39 |
| -1.74 % | -16.17 | -15.16 | -14.36 | -13.71 | -13.17 |
| -0.74 % | -11.24 | -10.80 | -10.46 | -10.19 | -9.96 |
| 0.26 % | -6.30 | -6.45 | -6.57 | -6.67 | -6.75 |
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 %
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).
