Multiples & cost of capital $80.76 · 2026-08-19 · marketstack Size & multiples Market Cap $38.92B Enterprise Value ⓘ $45.47B P/E (TTM) 36.22× PEG (trailing) — P/S 0.47× P/FCF 23.21× EV/EBITDA ⓘ 11.73× EV/EBIT 16.92× EV/Sales 0.55× EV/FCF 27.11× FCF Yield ⓘ 4.31% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield 2.57% Cost of capital & EVAmethodology → Beta (5y monthly) 0.61 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 6.66% WACC — ROIC ⓘ 5.40% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $2.23 · revenue TTM $82.10B · FCF TTM $1.68B
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 36.97× sits at the 99th percentile of its own 139-month range (2015-02→2026-08) — own median 15.41×, 6.89×–36.79× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 198 Consumer Staples 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 36.97× 15.41× P/E — own p10–p90 9.63×–20.53×; range 6.89×–36.79×; median 15.41×; today 36.97× · 139 monthly observations 99th +3.57σ 20.39× 139 · 138 ▸ ROE 4.8% (2026-06) 9.0% ROE — own p10–p90 7.2%–16.9%; range 4.8%–18.5%; median 9.0%; today 4.8% · 125 monthly observations 2nd −1.54σ 8.3% 125 · 11 ROIC — no reconstructed observations for this name and metric. ▸ Net Margin 1.3% 2.8% Net Margin — own p10–p90 2.1%–3.7%; range 1.3%–4.3%; median 2.8%; today 1.3% · 139 monthly observations 3rd −1.97σ 4.0% 139 · 12 ▸ 12M Momentum 62.5% 4.0% 12M Momentum — own p10–p90 −20.6%–49.5%; range −33.2%–79.6%; median 4.0%; today 62.5% · 141 monthly observations 89th +1.52σ −4.7% 141 · 139 ▸ EPS Growth 3Y −33.9% 4.1% EPS Growth 3Y — own p10–p90 −8.7%–46.7%; range −33.9%–46.7%; median 4.1%; today −33.9% · 103 monthly observations 3rd −2.03σ 4.0% 103 · 9 ▸ Sales Growth 3Y −7.5% 1.2% Sales Growth 3Y — own p10–p90 −9.2%–16.2%; range −9.2%–16.2%; median 1.2%; today −7.5% · 103 monthly observations 15th −1.31σ 4.0% 103 · 9 Market Cap $39.74B 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 39.08× 4.78× 15.41× Today (live screener basis): 36.97× 2015-02-28 · P/E 13.96× · Consumer Staples median 23.37× (n=31) 2015-03-31 · P/E 13.82× · Consumer Staples median 24.75× (n=35) 2015-04-30 · P/E 14.25× · Consumer Staples median 23.43× (n=35) 2015-05-31 · P/E 15.41× · Consumer Staples median 23.50× (n=35) 2015-06-30 · P/E 14.06× · Consumer Staples median 24.78× (n=36) 2015-07-31 · P/E 13.83× · Consumer Staples median 25.78× (n=35) 2015-08-31 · P/E 13.12× · Consumer Staples median 24.67× (n=35) 2015-09-30 · P/E 12.08× · Consumer Staples median 25.07× (n=35) 2015-10-31 · P/E 13.31× · Consumer Staples median 26.47× (n=35) 2015-11-30 · P/E 10.64× · Consumer Staples median 26.64× (n=35) 2015-12-31 · P/E 10.69× · Consumer Staples median 26.18× (n=35) 2016-01-31 · P/E 10.31× · Consumer Staples median 25.05× (n=35) 2016-02-29 · P/E 11.73× · Consumer Staples median 25.95× (n=35) 2016-03-31 · P/E 12.18× · Consumer Staples median 26.47× (n=35) 2016-04-30 · P/E 13.40× · Consumer Staples median 26.00× (n=35) 2016-05-31 · P/E 14.35× · Consumer Staples median 26.11× (n=35) 2016-06-30 · P/E 14.39× · Consumer Staples median 24.34× (n=35) 2016-07-31 · P/E 15.13× · Consumer Staples median 25.22× (n=35) 2016-08-31 · P/E 14.68× · Consumer Staples median 24.86× (n=35) 2016-09-30 · P/E 14.15× · Consumer Staples median 23.06× (n=35) 2016-10-31 · P/E 14.62× · Consumer Staples median 22.80× (n=35) 2016-11-30 · P/E 14.51× · Consumer Staples median 23.54× (n=35) 2016-12-31 · P/E 15.32× · Consumer Staples median 22.84× (n=35) 2017-01-31 · P/E 14.85× · Consumer Staples median 23.27× (n=35) 2017-02-28 · P/E 21.75× · Consumer Staples median 22.24× (n=37) 2017-03-31 · P/E 21.31× · Consumer Staples median 22.16× (n=38) 2017-04-30 · P/E 21.18× · Consumer Staples median 21.73× (n=38) 2017-05-31 · P/E 19.25× · Consumer Staples median 21.43× (n=38) 2017-06-30 · P/E 19.16× · Consumer Staples median 21.50× (n=38) 2017-07-31 · P/E 19.53× · Consumer Staples median 23.09× (n=39) 2017-08-31 · P/E 19.13× · Consumer Staples median 20.54× (n=39) 2017-09-30 · P/E 19.68× · Consumer Staples median 21.23× (n=39) 2017-10-31 · P/E 18.92× · Consumer Staples median 22.28× (n=39) 2017-11-30 · P/E 18.46× · Consumer Staples median 22.91× (n=40) 2017-12-31 · P/E 18.56× · Consumer Staples median 24.56× (n=40) 2018-01-31 · P/E 19.88× · Consumer Staples median 25.58× (n=40) 2018-02-28 · P/E 14.88× · Consumer Staples median 21.54× (n=40) 2018-03-31 · P/E 15.54× · Consumer Staples median 21.13× (n=40) 2018-04-30 · P/E 16.27× · Consumer Staples median 21.24× (n=40) 2018-05-31 · P/E 15.67× · Consumer Staples median 21.08× (n=41) 2018-06-30 · P/E 16.43× · Consumer Staples median 21.49× (n=40) 2018-07-31 · P/E 17.30× · Consumer Staples median 19.51× (n=41) 2018-08-31 · P/E 18.06× · Consumer Staples median 20.07× (n=41) 2018-09-30 · P/E 18.02× · Consumer Staples median 23.22× (n=41) 2018-10-31 · P/E 16.94× · Consumer Staples median 22.70× (n=42) 2018-11-30 · P/E 16.49× · Consumer Staples median 22.11× (n=42) 2018-12-31 · P/E 14.68× · Consumer Staples median 20.02× (n=42) 2019-01-31 · P/E 16.09× · Consumer Staples median 18.72× (n=42) 2019-02-28 · P/E 13.32× · Consumer Staples median 19.67× (n=39) 2019-03-31 · P/E 13.52× · Consumer Staples median 21.34× (n=39) 2019-04-30 · P/E 13.98× · Consumer Staples median 21.47× (n=39) 2019-05-31 · P/E 12.01× · Consumer Staples median 18.34× (n=39) 2019-06-30 · P/E 12.79× · Consumer Staples median 22.14× (n=39) 2019-07-31 · P/E 12.88× · Consumer Staples median 22.65× (n=39) 2019-08-31 · P/E 11.93× · Consumer Staples median 22.52× (n=38) 2019-09-30 · P/E 12.87× · Consumer Staples median 22.38× (n=38) 2019-10-31 · P/E 13.18× · Consumer Staples median 21.98× (n=37) 2019-11-30 · P/E 13.46× · Consumer Staples median 23.41× (n=38) 2019-12-31 · P/E 14.53× · Consumer Staples median 23.98× (n=38) 2020-01-31 · P/E 14.03× · Consumer Staples median 24.58× (n=37) 2020-02-29 · P/E 15.43× · Consumer Staples median 19.82× (n=40) 2020-03-31 · P/E 14.42× · Consumer Staples median 20.15× (n=43) 2020-04-30 · P/E 15.22× · Consumer Staples median 22.00× (n=43) 2020-05-31 · P/E 16.11× · Consumer Staples median 22.89× (n=45) 2020-06-30 · P/E 16.35× · Consumer Staples median 21.58× (n=45) 2020-07-31 · P/E 17.55× · Consumer Staples median 23.08× (n=45) 2020-08-31 · P/E 18.34× · Consumer Staples median 23.93× (n=45) 2020-09-30 · P/E 19.05× · Consumer Staples median 21.36× (n=45) 2020-10-31 · P/E 18.95× · Consumer Staples median 22.27× (n=46) 2020-11-30 · P/E 20.40× · Consumer Staples median 23.80× (n=45) 2020-12-31 · P/E 20.66× · Consumer Staples median 22.85× (n=46) 2021-01-31 · P/E 20.50× · Consumer Staples median 22.05× (n=47) 2021-02-28 · P/E 17.96× · Consumer Staples median 26.26× (n=50) 2021-03-31 · P/E 18.10× · Consumer Staples median 27.80× (n=55) 2021-04-30 · P/E 20.04× · Consumer Staples median 27.38× (n=55) 2021-05-31 · P/E 21.12× · Consumer Staples median 30.89× (n=55) 2021-06-30 · P/E 19.24× · Consumer Staples median 28.85× (n=54) 2021-07-31 · P/E 18.96× · Consumer Staples median 30.10× (n=54) 2021-08-31 · P/E 19.05× · Consumer Staples median 26.90× (n=55) 2021-09-30 · P/E 19.05× · Consumer Staples median 26.67× (n=55) 2021-10-31 · P/E 20.39× · Consumer Staples median 25.90× (n=55) 2021-11-30 · P/E 19.75× · Consumer Staples median 24.94× (n=57) 2021-12-31 · P/E 21.46× · Consumer Staples median 26.80× (n=57) 2022-01-31 · P/E 23.81× · Consumer Staples median 27.02× (n=57) 2022-02-28 · P/E 16.38× · Consumer Staples median 25.75× (n=57) 2022-03-31 · P/E 18.84× · Consumer Staples median 26.44× (n=61) 2022-04-30 · P/E 18.70× · Consumer Staples median 26.40× (n=61) 2022-05-31 · P/E 18.96× · Consumer Staples median 26.42× (n=61) 2022-06-30 · P/E 16.20× · Consumer Staples median 23.67× (n=61) 2022-07-31 · P/E 17.28× · Consumer Staples median 25.33× (n=61) 2022-08-31 · P/E 18.35× · Consumer Staples median 25.41× (n=61) 2022-09-30 · P/E 16.80× · Consumer Staples median 22.95× (n=61) 2022-10-31 · P/E 20.25× · Consumer Staples median 25.89× (n=61) 2022-11-30 · P/E 20.35× · Consumer Staples median 25.78× (n=61) 2022-12-31 · P/E 19.38× · Consumer Staples median 24.29× (n=60) 2023-01-31 · P/E 17.30× · Consumer Staples median 24.42× (n=61) 2023-02-28 · P/E 10.32× · Consumer Staples median 21.48× (n=59) 2023-03-31 · P/E 10.33× · Consumer Staples median 21.91× (n=56) 2023-04-30 · P/E 10.13× · Consumer Staples median 21.62× (n=56) 2023-05-31 · P/E 9.16× · Consumer Staples median 20.94× (n=56) 2023-06-30 · P/E 9.80× · Consumer Staples median 22.00× (n=55) 2023-07-31 · P/E 11.02× · Consumer Staples median 22.46× (n=55) 2023-08-31 · P/E 10.29× · Consumer Staples median 21.04× (n=55) 2023-09-30 · P/E 9.78× · Consumer Staples median 20.73× (n=55) 2023-10-31 · P/E 9.28× · Consumer Staples median 19.27× (n=55) 2023-11-30 · P/E 9.56× · Consumer Staples median 19.45× (n=53) 2023-12-31 · P/E 9.37× · Consumer Staples median 23.18× (n=54) 2024-01-31 · P/E 7.21× · Consumer Staples median 23.83× (n=54) 2024-02-29 · P/E 6.89× · Consumer Staples median 23.33× (n=56) 2024-03-31 · P/E 9.77× · Consumer Staples median 23.59× (n=55) 2024-04-30 · P/E 9.12× · Consumer Staples median 22.02× (n=55) 2024-05-31 · P/E 9.71× · Consumer Staples median 22.10× (n=55) 2024-06-30 · P/E 9.40× · Consumer Staples median 21.03× (n=55) 2024-07-31 · P/E 9.64× · Consumer Staples median 22.71× (n=55) 2024-08-31 · P/E 9.49× · Consumer Staples median 23.93× (n=55) 2024-09-30 · P/E 9.29× · Consumer Staples median 24.18× (n=55) 2024-10-31 · P/E 8.59× · Consumer Staples median 23.54× (n=55) 2024-11-30 · P/E 8.49× · Consumer Staples median 25.94× (n=57) 2024-12-31 · P/E 7.86× · Consumer Staples median 23.89× (n=58) 2025-01-31 · P/E 7.97× · Consumer Staples median 22.87× (n=58) 2025-02-28 · P/E 12.93× · Consumer Staples median 24.25× (n=62) 2025-03-31 · P/E 13.15× · Consumer Staples median 22.87× (n=63) 2025-04-30 · P/E 13.08× · Consumer Staples median 23.49× (n=63) 2025-05-31 · P/E 13.22× · Consumer Staples median 23.93× (n=63) 2025-06-30 · P/E 14.46× · Consumer Staples median 22.88× (n=62) 2025-07-31 · P/E 14.84× · Consumer Staples median 23.03× (n=63) 2025-08-31 · P/E 17.16× · Consumer Staples median 23.01× (n=63) 2025-09-30 · P/E 16.37× · Consumer Staples median 21.59× (n=63) 2025-10-31 · P/E 16.58× · Consumer Staples median 21.06× (n=63) 2025-11-30 · P/E 16.64× · Consumer Staples median 21.28× (n=62) 2025-12-31 · P/E 15.75× · Consumer Staples median 20.81× (n=61) 2026-01-31 · P/E 18.44× · Consumer Staples median 20.36× (n=61) 2026-02-28 · P/E 30.96× · Consumer Staples median 24.57× (n=59) 2026-03-31 · P/E 32.60× · Consumer Staples median 22.77× (n=59) 2026-04-30 · P/E 33.43× · Consumer Staples median 23.97× (n=59) 2026-05-31 · P/E 35.78× · Consumer Staples median 21.02× (n=59) 2026-06-30 · P/E 34.26× · Consumer Staples median 21.86× (n=59) 2026-07-14 · P/E 36.79× · Consumer Staples median 20.42× (n=107) 2026-08-01 · P/E 36.15× · Consumer Staples median 20.39× (n=105) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 36.22× · $80.76 (2026-08-19 close)
Filed earnings only.
Own median 15.41× × $2.23 = $34.36 vs the $80.76 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 9.63× $21.47 −73.4% 25th percentile 12.90× $28.78 −64.4% median 15.41× $34.36 −57.5% 75th percentile 18.94× $42.23 −47.7% 90th percentile 20.53× $45.78 −43.3% today 36.22× $80.76 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.23 · close $80.76 (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.
