Multiples & cost of capital $183.17 · 2026-08-19 · marketstack Size & multiples Market Cap $116.68B Enterprise Value ⓘ $111.65B P/E (TTM) 15.08× PEG (trailing) 3.51× P/S 1.60× P/FCF 9.27× EV/EBITDA ⓘ 9.30× EV/EBIT 10.54× EV/Sales 1.53× EV/FCF 8.87× FCF Yield ⓘ 10.78% Buyback Yield 4.86% Owner Earnings Yield — Shareholder Yield 7.20% Cost of capital & EVAmethodology → Beta (5y monthly) 1.08 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.94% WACC — ROIC ⓘ 30.53% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $12.15 · revenue TTM $73.10B · FCF TTM $12.58B
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. 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 14.23× sits at the 2nd percentile of its own 141-month range (2014-12→2026-08) — own median 27.39×, 10.24×–45.26× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 862 Industrials 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 14.23× 27.39× P/E — own p10–p90 18.99×–33.79×; range 10.24×–45.26×; median 27.39×; today 14.23× · 141 monthly observations 2nd −2.14σ 25.17× 141 · 140 ▸ ROE 25.8% 33.0% ROE — own p10–p90 26.9%–51.5%; range 25.8%–60.1%; median 33.0%; today 25.8% · 131 monthly observations 4th −1.16σ 10.5% 131 · 11 ▸ ROIC 33.9% 52.9% ROIC — own p10–p90 31.2%–67.9%; range 30.5%–67.9%; median 52.9%; today 33.9% · 83 monthly observations 12th −1.21σ 9.9% 83 · 8 ▸ Net Margin 11.0% 11.1% Net Margin — own p10–p90 9.3%–11.7%; range 9.2%–11.8%; median 11.1%; today 11.0% · 141 monthly observations 45th +0.36σ 4.7% 141 · 12 ▸ 12M Momentum −47.7% 16.0% 12M Momentum — own p10–p90 −19.0%–39.1%; range −57.3%–71.9%; median 16.0%; today −47.7% · 141 monthly observations 0th −3.12σ 14.7% 141 · 141 ▸ EPS Growth 3Y 4.3% 10.0% EPS Growth 3Y — own p10–p90 4.4%–13.3%; range 4.3%–13.3%; median 10.0%; today 4.3% · 107 monthly observations 5th −1.46σ 7.1% 107 · 9 ▸ Sales Growth 3Y 4.2% 7.5% Sales Growth 3Y — own p10–p90 4.3%–13.1%; range 4.2%–13.1%; median 7.5%; today 4.2% · 107 monthly observations 5th −1.32σ 5.4% 107 · 9 Market Cap $110.16B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 47.71× 7.79× 27.39× Today (live screener basis): 14.23× 2014-12-31 · P/E 19.76× · Industrials median 19.76× (n=47) 2015-01-31 · P/E 18.59× · Industrials median 18.82× (n=51) 2015-02-28 · P/E 19.92× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 20.73× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 20.50× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 21.25× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 21.41× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 22.81× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 20.86× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 21.74× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 22.52× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 22.53× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 21.95× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 22.17× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 21.06× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 24.24× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 23.72× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 24.99× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 23.80× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 23.70× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 24.16× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 25.67× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 18.02× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 18.52× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 18.16× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 17.65× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 18.99× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 18.59× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 18.81× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 19.30× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 19.18× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 19.97× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 20.27× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 20.94× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 26.17× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 27.21× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 28.14× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 29.54× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 29.60× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 28.22× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 27.79× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 28.63× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 30.07× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 29.29× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 31.08× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 31.29× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 24.86× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 25.95× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 22.24× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 24.22× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 25.45× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 27.76× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 28.81× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 28.09× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 29.14× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 30.38× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 31.26× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 30.34× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 25.19× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 27.33× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 28.61× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 27.88× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 24.54× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 22.18× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 25.16× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 27.39× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 29.17× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 30.54× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 32.60× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 30.71× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 27.49× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 31.57× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 33.11× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 30.66× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 31.80× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 35.01× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 36.75× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 35.76× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 37.36× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 40.26× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 42.66× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 40.55× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 39.17× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 39.02× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 45.26× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 38.60× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 34.50× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 36.82× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 32.79× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 32.58× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 30.31× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 33.43× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 31.49× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 28.09× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 26.51× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 28.10× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 24.91× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 26.06× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 24.79× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 26.69× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 26.17× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 28.56× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 28.81× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 29.54× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 30.23× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 28.68× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 27.59× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 30.93× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 32.58× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 33.79× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 34.80× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 32.18× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 27.94× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 26.21× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 28.17× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 30.70× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 31.75× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 32.82× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 30.14× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 31.68× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 30.75× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 33.65× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 30.46× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 27.28× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 26.15× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 27.69× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 26.13× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 23.35× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 22.72× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 21.56× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 20.58× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 20.58× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 22.08× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 21.70× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 17.18× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 16.32× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 14.71× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 15.40× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 10.24× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 11.40× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 13.44× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 15.08× · $183.17 (2026-08-19 close)
Filed earnings only.
Own median 27.39× × $12.15 = $332.84 vs the $183.17 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 18.99× $230.76 +26.0% 25th percentile 22.17× $269.39 +47.1% median 27.39× $332.84 +81.7% 75th percentile 30.70× $372.98 +103.6% 90th percentile 33.79× $410.50 +124.1% today 15.08× $183.17 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $12.15 · close $183.17 (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.
