Multiples & cost of capital $36.26 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $3.37B Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S — P/FCF — EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ — Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.76 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM — · revenue TTM — · FCF TTM —
full derived coverage requires a plan Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer .
Own-history valuation (point-in-time) 141 monthly snapshots · 2014-12 → 2026-08
Full 10Y 5Y 3Y 1Y
sector median from 828 Financials names in the same archive Column definitionsⓘ
Today — Latest value — live figure if it matches, else newest snapshot.
Own median — Middle of this name's own months in the window.
Own range — min→max rule, shaded p10–p90, tick median, dot today.
%ile — Where today ranks in its own history.
z — Standard deviations from its own mean.
Sector med. — Same-month sector median in the archive.
mo · distinct — Months · distinct values (the real sample size). Metric Today Own median Own range %ile z Sector med. mo · distinct P/E (FY) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ROE (FY) — no reconstructed observations for this name and metric. ROIC (FY) — no reconstructed observations for this name and metric. Net Margin (FY) — no reconstructed observations for this name and metric. ▾ 12M Momentum −3.2% 13.4% 12M Momentum — own p10–p90 −17.8%–40.7%; range −30.6%–137.5%; median 13.4%; today −3.2% · 141 monthly observations 19th −0.78σ 24.7% 141 · 140 EPS Growth 3Y (FY) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. Sales Growth 3Y (FY) — no reconstructed observations for this name and metric. Market Cap $3.37B not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.
12M Momentum · point-in-time monthly 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 149.3% −42.4% 13.4% Today (live screener basis): −3.2% 2014-12-31 · 12M Momentum 25.0% · Financials median 6.2% (n=475) 2015-01-31 · 12M Momentum 30.4% · Financials median 7.2% (n=475) 2015-02-28 · 12M Momentum 22.5% · Financials median 4.1% (n=478) 2015-03-31 · 12M Momentum 28.7% · Financials median 7.9% (n=481) 2015-04-30 · 12M Momentum 32.8% · Financials median 6.7% (n=481) 2015-05-31 · 12M Momentum 30.4% · Financials median 11.2% (n=485) 2015-06-30 · 12M Momentum 40.7% · Financials median 9.8% (n=486) 2015-07-31 · 12M Momentum 21.6% · Financials median 10.3% (n=488) 2015-08-31 · 12M Momentum 13.9% · Financials median 13.7% (n=488) 2015-09-30 · 12M Momentum 6.0% · Financials median 7.0% (n=491) 2015-10-31 · 12M Momentum 9.6% · Financials median 6.9% (n=491) 2015-11-30 · 12M Momentum 3.6% · Financials median 7.2% (n=491) 2015-12-31 · 12M Momentum −2.5% · Financials median 12.5% (n=492) 2016-01-31 · 12M Momentum 1.2% · Financials median 5.6% (n=492) 2016-02-29 · 12M Momentum −18.3% · Financials median 3.4% (n=494) 2016-03-31 · 12M Momentum −25.1% · Financials median −1.4% (n=497) 2016-04-30 · 12M Momentum −21.7% · Financials median 1.2% (n=497) 2016-05-31 · 12M Momentum −19.9% · Financials median 2.4% (n=502) 2016-06-30 · 12M Momentum −20.2% · Financials median 2.7% (n=504) 2016-07-31 · 12M Momentum −16.0% · Financials median −2.7% (n=504) 2016-08-31 · 12M Momentum −9.6% · Financials median 1.3% (n=506) 2016-09-30 · 12M Momentum −9.6% · Financials median 12.3% (n=510) 2016-10-31 · 12M Momentum −4.8% · Financials median 10.2% (n=514) 2016-11-30 · 12M Momentum −9.4% · Financials median 6.1% (n=515) 2016-12-31 · 12M Momentum 2.1% · Financials median 15.2% (n=517) 2017-01-31 · 12M Momentum 6.9% · Financials median 25.0% (n=517) 2017-02-28 · 12M Momentum 37.4% · Financials median 33.9% (n=518) 2017-03-31 · 12M Momentum 26.8% · Financials median 38.4% (n=520) 2017-04-30 · 12M Momentum 5.2% · Financials median 31.6% (n=521) 2017-05-31 · 12M Momentum 1.1% · Financials median 30.1% (n=548) 2017-06-30 · 12M Momentum 4.8% · Financials median 23.7% (n=551) 2017-07-31 · 12M Momentum 11.6% · Financials median 34.5% (n=554) 2017-08-31 · 12M Momentum 12.7% · Financials median 31.2% (n=555) 2017-09-30 · 12M Momentum 15.8% · Financials median 22.7% (n=555) 2017-10-31 · 12M Momentum 15.7% · Financials median 32.0% (n=556) 2017-11-30 · 12M Momentum 29.8% · Financials median 31.4% (n=556) 2017-12-31 · 12M Momentum 19.9% · Financials median 21.6% (n=556) 2018-01-31 · 12M Momentum 17.4% · Financials median 14.8% (n=558) 2018-02-28 · 12M Momentum 29.9% · Financials median 18.5% (n=558) 2018-03-31 · 12M Momentum 22.6% · Financials median 12.0% (n=558) 2018-04-30 · 12M Momentum 28.8% · Financials median 13.6% (n=559) 2018-05-31 · 12M Momentum 34.1% · Financials median 12.8% (n=561) 2018-06-30 · 12M Momentum 41.4% · Financials median 17.6% (n=563) 2018-07-31 · 12M Momentum 34.3% · Financials median 11.8% (n=563) 2018-08-31 · 12M Momentum 34.8% · Financials median 11.8% (n=564) 2018-09-30 · 12M Momentum 43.9% · Financials median 16.5% (n=568) 2018-10-31 · 12M Momentum 40.8% · Financials median 5.3% (n=571) 2018-11-30 · 12M Momentum 23.6% · Financials median −2.0% (n=571) 2018-12-31 · 12M Momentum 34.9% · Financials median −2.7% (n=572) 2019-01-31 · 12M Momentum 20.3% · Financials median −11.7% (n=574) 2019-02-28 · 12M Momentum 20.8% · Financials median −9.6% (n=576) 2019-03-31 · 12M Momentum 20.8% · Financials median −2.8% (n=578) 2019-04-30 · 12M Momentum 19.0% · Financials median −3.9% (n=576) 2019-05-31 · 12M Momentum 19.9% · Financials median −3.6% (n=578) 2019-06-30 · 12M Momentum 9.2% · Financials median −6.9% (n=579) 2019-07-31 · 12M Momentum 12.9% · Financials median −4.2% (n=582) 2019-08-31 · 12M Momentum 8.7% · Financials median −4.2% (n=584) 2019-09-30 · 12M Momentum 2.1% · Financials median −10.3% (n=585) 2019-10-31 · 12M Momentum 2.9% · Financials median −4.9% (n=586) 2019-11-30 · 12M Momentum 10.5% · Financials median 4.9% (n=587) 2019-12-31 · 12M Momentum 2.5% · Financials median 5.1% (n=586) 2020-01-31 · 12M Momentum 19.9% · Financials median 20.1% (n=589) 2020-02-29 · 12M Momentum 21.3% · Financials median 8.7% (n=591) 2020-03-31 · 12M Momentum 19.9% · Financials median −3.6% (n=594) 2020-04-30 · 12M Momentum −30.6% · Financials median −25.7% (n=594) 2020-05-31 · 12M Momentum −15.1% · Financials median −21.1% (n=597) 2020-06-30 · 12M Momentum 3.2% · Financials median −18.4% (n=598) 2020-07-31 · 12M Momentum −2.0% · Financials median −21.6% (n=598) 2020-08-31 · 12M Momentum 8.8% · Financials median −20.6% (n=600) 2020-09-30 · 12M Momentum 10.8% · Financials median −14.9% (n=601) 2020-10-31 · 12M Momentum 2.2% · Financials median −21.9% (n=603) 2020-11-30 · 12M Momentum 10.2% · Financials median −20.5% (n=605) 2020-12-31 · 12M Momentum 25.6% · Financials median −9.7% (n=606) 2021-01-31 · 12M Momentum 21.0% · Financials median −8.8% (n=606) 2021-02-28 · 12M Momentum 19.6% · Financials median −5.5% (n=608) 2021-03-31 · 12M Momentum 26.2% · Financials median 14.0% (n=606) 2021-04-30 · 12M Momentum 137.5% · Financials median 59.4% (n=611) 2021-05-31 · 12M Momentum 108.0% · Financials median 56.5% (n=612) 2021-06-30 · 12M Momentum 92.9% · Financials median 58.7% (n=613) 2021-07-31 · 12M Momentum 86.7% · Financials median 51.1% (n=613) 2021-08-31 · 12M Momentum 85.2% · Financials median 50.6% (n=615) 2021-09-30 · 12M Momentum 100.1% · Financials median 51.4% (n=616) 2021-10-31 · 12M Momentum 100.6% · Financials median 61.2% (n=616) 2021-11-30 · 12M Momentum 107.0% · Financials median 59.6% (n=616) 2021-12-31 · 12M Momentum 65.6% · Financials median 28.9% (n=637) 2022-01-31 · 12M Momentum 56.3% · Financials median 29.4% (n=637) 2022-02-28 · 12M Momentum 39.4% · Financials median 28.3% (n=640) 2022-03-31 · 12M Momentum 25.9% · Financials median 11.1% (n=641) 2022-04-30 · 12M Momentum 28.3% · Financials median 8.0% (n=645) 2022-05-31 · 12M Momentum −0.2% · Financials median −2.0% (n=621) 2022-06-30 · 12M Momentum 2.5% · Financials median −3.4% (n=627) 2022-07-31 · 12M Momentum −1.5% · Financials median −6.0% (n=662) 2022-08-31 · 12M Momentum −2.7% · Financials median −0.7% (n=665) 2022-09-30 · 12M Momentum −10.7% · Financials median −5.3% (n=669) 2022-10-31 · 12M Momentum −25.1% · Financials median −12.1% (n=673) 2022-11-30 · 12M Momentum −27.8% · Financials median −9.3% (n=676) 2022-12-31 · 12M Momentum −12.4% · Financials median −1.7% (n=676) 2023-01-31 · 12M Momentum −23.5% · Financials median −8.3% (n=677) 2023-02-28 · 12M Momentum −10.7% · Financials median −5.2% (n=679) 2023-03-31 · 12M Momentum −3.4% · Financials median −1.3% (n=648) 2023-04-30 · 12M Momentum −18.1% · Financials median −16.0% (n=649) 2023-05-31 · 12M Momentum −6.4% · Financials median −11.7% (n=687) 2023-06-30 · 12M Momentum −12.2% · Financials median −15.2% (n=690) 2023-07-31 · 12M Momentum −18.1% · Financials median −5.5% (n=692) 2023-08-31 · 12M Momentum −19.3% · Financials median −0.0% (n=700) 2023-09-30 · 12M Momentum −23.5% · Financials median −3.7% (n=701) 2023-10-31 · 12M Momentum −6.7% · Financials median −1.5% (n=704) 2023-11-30 · 12M Momentum −17.8% · Financials median −8.6% (n=707) 2023-12-31 · 12M Momentum −23.4% · Financials median −5.4% (n=708) 2024-01-31 · 12M Momentum −3.2% · Financials median 6.6% (n=709) 2024-02-29 · 12M Momentum −1.9% · Financials median 3.4% (n=710) 2024-03-31 · 12M Momentum −5.0% · Financials median −0.8% (n=712) 2024-04-30 · 12M Momentum 2.5% · Financials median 15.2% (n=713) 2024-05-31 · 12M Momentum 7.0% · Financials median 19.1% (n=716) 2024-06-30 · 12M Momentum 3.1% · Financials median 19.4% (n=716) 2024-07-31 · 12M Momentum 11.9% · Financials median 15.9% (n=718) 2024-08-31 · 12M Momentum 16.4% · Financials median 21.9% (n=720) 2024-09-30 · 12M Momentum 20.7% · Financials median 27.5% (n=723) 2024-10-31 · 12M Momentum 24.6% · Financials median 32.1% (n=722) 2024-11-30 · 12M Momentum 41.9% · Financials median 39.5% (n=724) 2024-12-31 · 12M Momentum 36.6% · Financials median 37.3% (n=726) 2025-01-31 · 12M Momentum 31.7% · Financials median 19.4% (n=726) 2025-02-28 · 12M Momentum 26.8% · Financials median 22.4% (n=727) 2025-03-31 · 12M Momentum 26.9% · Financials median 26.4% (n=731) 2025-04-30 · 12M Momentum 22.2% · Financials median 17.9% (n=734) 2025-05-31 · 12M Momentum 29.2% · Financials median 18.7% (n=738) 2025-06-30 · 12M Momentum 30.4% · Financials median 20.2% (n=740) 2025-07-31 · 12M Momentum 32.3% · Financials median 25.6% (n=741) 2025-08-31 · 12M Momentum 30.5% · Financials median 10.7% (n=744) 2025-09-30 · 12M Momentum 25.5% · Financials median 16.0% (n=745) 2025-10-31 · 12M Momentum 17.6% · Financials median 15.8% (n=746) 2025-11-30 · 12M Momentum 16.3% · Financials median 8.8% (n=746) 2025-12-31 · 12M Momentum 24.4% · Financials median 2.4% (n=749) 2026-01-31 · 12M Momentum 13.4% · Financials median 12.3% (n=753) 2026-02-28 · 12M Momentum 15.7% · Financials median 11.9% (n=755) 2026-03-31 · 12M Momentum 12.8% · Financials median 12.9% (n=760) 2026-04-30 · 12M Momentum 6.3% · Financials median 16.6% (n=765) 2026-05-31 · 12M Momentum 9.0% · Financials median 22.9% (n=767) 2026-06-30 · 12M Momentum 1.6% · Financials median 20.2% (n=773) 2026-07-14 · 12M Momentum 0.7% · Financials median 26.7% (n=779) 2026-08-01 · 12M Momentum −6.0% · Financials median 24.7% (n=805) 12M Momentum (point-in-time) Financials median, same monthshaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
Ladder not drawn for this name — the reason is above.ⓘ Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.
Reconstructed point-in-time · 141 monthly snapshots 2014-12 → 2026-08 · 139 reconstructed, 2 live 2 forward-captured ⓘ Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.