| Size & multiples | |||
| Market Cap | $4.85B | Enterprise Value | $4.18B |
| P/E (TTM) | 52.57× | PEG (trailing) | 1.62× |
| P/S | 5.05× | P/FCF | — |
| EV/EBITDA | 30.04× | EV/EBIT | 34.84× |
| EV/Sales | 4.35× | EV/FCF | — |
| FCF Yield | −2.21% | Buyback Yield | — |
| Owner Earnings (TTM) | $91.0M | Owner Earnings Yield | 1.88% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.94 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 13.68% |
| After-tax Cost of Debt | 2.82% | Synthetic credit rating | AAA |
| Cost of Debt · embedded (pre-tax) | 3.13% | Cost of Debt · marginal (synthetic) | 4.40% |
| WACC | 13.18% | ROIC | 9.09% |
| EVA Spread (ROIC−WACC) | −4.09% | EVA | -$55.3M |
FCF sits 217% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $1.37 · revenue TTM $960.2M · FCF TTM -$106.9M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Industrials on P/E, EV/EBITDA
P/E 82nd · EV/EBITDA 93rd percentile in the Industrials pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 858 Industrials names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 52.6x | 24.4x | 14.4x–40.4x | 82 ↑rich |
| EV/EBITDA | 34.5x | 13.4x | 8.3x–20.4x | 93 ↑rich |
| FCF Yield | -1.4% | 4.0% | -0.3%–7.8% | 23 ↓weak |
| Net Margin | 10.4% | 4.7% | 0.0%–9.9% | 76 ↑strong |
| Operating Margin | 12.1% | 7.2% | 1.4%–13.5% | 71 ↑strong |
| ROE | 7.9% | 10.4% | 1.7%–18.0% | 41 ↓weak |
