Multiples & cost of capital $88.64 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $7.27B Enterprise Value ⓘ $10.33B P/E (TTM) 22.10× PEG (trailing) — P/S 0.26× P/FCF — EV/EBITDA ⓘ 12.89× EV/EBIT 14.26× EV/Sales 0.37× EV/FCF — FCF Yield ⓘ −4.87% Buyback Yield 1.90% Owner Earnings Yield — Shareholder Yield 3.47% Cost of capital & EVAmethodology → Beta (5y monthly) 1.11 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 5.58% WACC — ROIC ⓘ 6.66% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $4.01 · revenue TTM $27.63B · FCF TTM -$354.5M
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — eps_ttm (fiscal year ended 2026-06-27). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis. 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 (FY) 32.23× sits at the 98th percentile of its own 117-month range (2014-12→2026-08) — own median 10.47×, 5.20×–32.30× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 22.10× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 634 Consumer Discretionary 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 (FY) 32.23× 10.47× P/E — own p10–p90 6.13×–24.29×; range 5.20×–32.30×; median 10.47×; today 32.23× · 117 monthly observations 98th +2.61σ 21.49× 117 · 117 ▸ ROE (FY) 4.8% 4.9% ROE — own p10–p90 −0.8%–16.7%; range −3.2%–17.2%; median 4.9%; today 4.8% · 121 monthly observations 35th −0.42σ 8.4% 121 · 10 ▸ ROIC (FY) 6.6% 6.6% ROIC — own p10–p90 0.0%–14.1%; range −0.1%–14.5%; median 6.6%; today 6.6% · 121 monthly observations 55th −0.06σ 8.5% 121 · 10 ▸ Net Margin (FY) 1.1% 2.0% Net Margin — own p10–p90 −0.2%–3.0%; range −0.8%–3.0%; median 2.0%; today 1.1% · 141 monthly observations 39th −0.45σ 2.6% 141 · 11 ▸ 12M Momentum 67.6% 4.4% 12M Momentum — own p10–p90 −9.2%–32.1%; range −42.1%–83.6%; median 4.4%; today 67.6% · 141 monthly observations 98th +2.84σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) −26.6% 1.6% EPS Growth 3Y — own p10–p90 −26.6%–63.4%; range −26.6%–63.4%; median 1.6%; today −26.6% · 61 monthly observations 11th −1.02σ 2.1% 61 · 5 ▸ Sales Growth 3Y (FY) −3.0% 2.5% Sales Growth 3Y — own p10–p90 −14.1%–14.6%; range −14.1%–14.6%; median 2.5%; today −3.0% · 109 monthly observations 17th −0.70σ 2.9% 109 · 9 Market Cap $7.27B 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 (FY) · point-in-time monthly 117 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 34.19× 3.31× 10.47× Today (live screener basis): 32.23× 2014-12-31 · P/E 11.06× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 10.70× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 11.78× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 11.44× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 10.96× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 11.31× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 10.57× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 10.73× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 10.29× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 10.36× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 11.03× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 11.00× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 10.40× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 9.69× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 9.99× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 10.75× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 9.98× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 9.96× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 9.83× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 9.98× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 10.97× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 10.81× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 11.04× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 12.08× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 12.53× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 12.22× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 12.13× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 12.04× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 10.18× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 9.65× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 10.23× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 10.10× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 9.45× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 9.63× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 9.75× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 10.15× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 9.71× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 10.42× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 10.47× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 10.24× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 9.62× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 9.34× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 10.51× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 10.75× · Consumer Discretionary median 22.12× (n=200) 2019-08-31 · P/E 26.35× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 27.98× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 24.88× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 25.57× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 26.69× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 22.95× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 19.30× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 15.79× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 18.88× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 17.13× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 17.54× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 16.80× · Consumer Discretionary median 16.97× (n=228) 2021-08-31 · P/E 20.96× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 19.16× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 19.75× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 18.79× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 21.36× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 20.91× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 21.80× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 21.03× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 22.62× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 25.10× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 22.22× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 24.80× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 6.32× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 5.20× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 5.79× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 6.51× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 5.99× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 6.61× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 6.44× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 6.51× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 5.95× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 6.32× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 7.27× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 6.99× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 6.14× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 5.83× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 5.61× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 5.66× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 6.10× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 5.48× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 5.64× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 6.00× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 5.92× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 6.61× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 6.23× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 6.51× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 10.16× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 10.00× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 9.98× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 10.08× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 9.64× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 9.51× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 9.31× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 8.86× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 8.65× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 9.21× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 9.78× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 9.75× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 19.84× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 19.01× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 17.62× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 17.28× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 17.48× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 22.69× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 23.94× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 22.41× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 30.00× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 31.61× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 32.30× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 30.96× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 31.56× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 32.23× · $88.64 (2026-08-21 close)
Filed earnings only.
Own median 10.47× × $2.75 = $28.78 vs the $88.64 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 6.13× $16.85 −81.0% 25th percentile 9.45× $26.00 −70.7% median 10.47× $28.78 −67.5% 75th percentile 18.79× $51.68 −41.7% 90th percentile 24.29× $66.79 −24.7% today 32.23× $88.64 —
▸ Show the arithmetic for every rowReference computation · 117 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.75 · close $88.64 (2026-08-21)ⓘ 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.
