| Size & multiples | |||
| Market Cap | $26.96B | Enterprise Value | $41.11B |
| P/E (TTM) | 24.26× | PEG (trailing) | 3.01× |
| P/S | 5.18× | P/FCF | — |
| EV/EBITDA | 14.61× | EV/EBIT | 21.65× |
| EV/Sales | 7.90× | EV/FCF | — |
| FCF Yield | −4.47% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | $1.10B | Owner Earnings Yield | 4.09% |
| Shareholder Yield | 2.40% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.57 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.87% |
| After-tax Cost of Debt | 3.47% | Synthetic credit rating | BBB |
| Cost of Debt · embedded (pre-tax) | 4.45% | Cost of Debt · marginal (synthetic) | 5.11% |
| WACC | 5.70% | ROIC | 6.07% |
| EVA Spread (ROIC−WACC) | 0.37% | EVA | $92.5M |
FCF sits 209% 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 $5.69 · revenue TTM $5.21B · FCF TTM -$1.20B
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Utilities on P/E
P/E 70th percentile in the Utilities pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 161 Utilities 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 | 24.3x | 20.0x | 15.1x–25.2x | 70 ↑rich |
| FCF Yield | -4.0% | -1.5% | -6.4%–2.7% | 34 ↓weak |
| Dividend Yield | 2.3% | 2.9% | 2.3%–3.7% | 31 ↓weak |
| Net Margin | 21.6% | 12.5% | 6.4%–18.2% | 82 ↑strong |
| Operating Margin | 36.6% | 21.2% | 11.0%–27.7% | 88 ↑strong |
| ROE | 10.5% | 9.3% | 6.9%–12.3% | 64 ↑strong |
