| Size & multiples | |||
| Market Cap | $20.07B | Enterprise Value | $20.21B |
| P/E (TTM) | 47.36× | PEG (trailing) | — |
| P/S | 3.06× | P/FCF | 39.10× |
| EV/EBITDA | 18.61× | EV/EBIT | 28.80× |
| EV/Sales | 3.08× | EV/FCF | 39.37× |
| FCF Yield | 2.56% | Buyback Yield | — |
| Owner Earnings (TTM) | $595.1M | Owner Earnings Yield | 2.97% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 2.05 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 14.23% |
| After-tax Cost of Debt | 8.70% | Synthetic credit rating | AA |
| Cost of Debt · embedded (pre-tax) | 12.33% | Cost of Debt · marginal (synthetic) | 4.55% |
| WACC | 14.02% | ROIC | 8.67% |
| EVA Spread (ROIC−WACC) | −5.34% | EVA | -$318.5M |
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows latest annual · EPS TTM $0.76 · revenue TTM $6.57B · FCF TTM $513.3M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
No metric had both a value for this name and enough covered peers in this pool.
