Multiples & cost of capital $265.97 · 2026-08-19 · marketstack Size & multiples Market Cap $470.00B Enterprise Value ⓘ $534.23B P/E (TTM) 75.13× PEG (trailing) — P/S 7.30× P/FCF 25.81× EV/EBITDA ⓘ 21.62× EV/EBIT 31.67× EV/Sales 8.30× EV/FCF 29.34× FCF Yield ⓘ 3.87% Buyback Yield 0.32% Owner Earnings Yield — Shareholder Yield 2.87% Cost of capital & EVAmethodology → Beta (5y monthly) 0.27 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.64% WACC — ROIC ⓘ 14.49% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $3.54 · revenue TTM $64.39B · FCF TTM $18.21B
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
P/E 109.71× sits at the 100th percentile of its own 139-month range (2015-02→2026-08) — own median 25.06×, 14.43×–109.07× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 1054 Health Care 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 109.71× 25.06× P/E — own p10–p90 18.18×–87.50×; range 14.43×–109.07×; median 25.06×; today 109.71× · 139 monthly observations 100th +2.66σ 24.86× 139 · 139 ▸ ROE 62.5% (2026-01) 81.0% ROE — own p10–p90 35.2%–180.9%; range 35.2%–180.9%; median 81.0%; today 62.5% · 84 monthly observations 21st −0.75σ −36.9% 84 · 7 ▸ ROIC 16.0% 16.6% ROIC — own p10–p90 13.5%–303.9%; range 13.5%–303.9%; median 16.6%; today 16.0% · 79 monthly observations 38th −0.43σ −15.4% 79 · 8 ▸ Net Margin 6.9% 18.8% Net Margin — own p10–p90 7.6%–23.2%; range 6.9%–23.7%; median 18.8%; today 6.9% · 139 monthly observations 3rd −1.46σ −21.3% 139 · 12 ▸ 12M Momentum 37.1% 18.1% 12M Momentum — own p10–p90 −6.8%–47.4%; range −33.9%–109.2%; median 18.1%; today 37.1% · 141 monthly observations 84th +0.89σ 5.1% 141 · 139 ▸ EPS Growth 3Y −29.1% 5.4% EPS Growth 3Y — own p10–p90 −28.2%–44.2%; range −29.1%–44.2%; median 5.4%; today −29.1% · 103 monthly observations 3rd −1.61σ 8.4% 103 · 9 ▸ Sales Growth 3Y 1.8% 12.2% Sales Growth 3Y — own p10–p90 0.1%–20.4%; range 0.1%–20.4%; median 12.2%; today 1.8% · 103 monthly observations 15th −1.41σ 9.0% 103 · 9 Market Cap $457.54B 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.
P/E · point-in-time monthly 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 116.38× 7.76× 25.06× Today (live screener basis): 109.71× 2015-02-28 · P/E 55.00× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 53.22× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 58.78× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 60.54× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 61.08× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 63.65× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 56.74× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 49.46× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 54.14× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 52.86× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 53.85× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 49.91× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 17.45× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 18.25× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 19.49× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 20.11× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 19.78× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 21.16× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 20.48× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 20.15× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 17.82× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 19.42× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 20.01× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 19.52× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 17.04× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 17.95× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 18.17× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 18.19× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 19.98× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 19.26× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 20.74× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 24.48× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 24.86× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 26.70× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 26.64× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 30.91× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 35.10× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 28.68× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 29.26× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 29.98× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 28.08× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 27.95× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 29.08× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 28.66× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 23.59× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 28.57× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 27.94× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 24.33× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 21.65× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 22.02× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 21.69× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 20.96× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 19.87× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 18.20× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 17.96× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 20.69× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 21.73× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 23.97× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 24.19× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 22.14× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 16.23× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 14.43× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 15.57× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 17.55× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 18.59× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 17.98× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 18.14× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 16.59× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 16.12× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 19.81× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 20.29× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 19.41× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 39.61× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 39.79× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 40.99× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 41.62× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 41.41× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 42.76× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 44.40× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 39.66× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 42.16× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 42.38× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 49.78× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 50.33× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 22.91× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 25.13× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 22.77× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 22.85× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 23.75× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 22.25× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 20.85× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 20.81× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 22.70× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 24.99× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 25.06× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 22.91× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 23.21× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 24.04× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 22.79× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 20.81× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 20.32× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 22.56× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 22.17× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 22.48× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 21.29× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 21.48× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 23.37× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 24.80× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 64.72× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 66.95× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 59.79× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 59.28× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 63.06× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 68.13× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 72.17× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 72.60× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 74.95× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 67.25× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 65.33× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 67.61× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 87.46× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 87.67× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 81.63× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 77.87× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 77.67× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 79.09× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 88.03× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 96.88× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 91.23× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 95.27× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 95.60× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 93.31× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 98.34× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 92.16× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 89.54× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 92.25× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 106.63× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 105.08× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 109.07× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 112.70× · $265.97 (2026-08-19 close)
Filed earnings only.
Own median 25.06× × $2.36 = $59.13 vs the $265.97 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 18.18× $42.91 −83.9% 25th percentile 20.78× $49.03 −81.6% median 25.06× $59.13 −77.8% 75th percentile 57.76× $136.31 −48.7% 90th percentile 87.50× $206.50 −22.4% today 112.70× $265.97 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.36 · close $265.97 (2026-08-19)ⓘ 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.
