Multiples & cost of capital $181.28 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $5.78B Enterprise Value ⓘ — P/E (TTM) 35.61× PEG (trailing) 2.64× P/S 5.32× P/FCF 32.17× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 3.11% Buyback Yield 1.96% Owner Earnings Yield — Shareholder Yield 2.50% Cost of capital & EVAmethodology → Beta (5y monthly) 0.81 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $5.09 · revenue TTM $1.09B · FCF TTM $179.7M
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) 38.16× sits at the 15th percentile of its own 139-month range (2015-02→2026-08) — own median 41.31×, 28.08×–64.85× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 35.61× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 418 Materials 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) 38.16× 41.31× P/E — own p10–p90 33.37×–49.88×; range 28.08×–64.85×; median 41.31×; today 38.16× · 139 monthly observations 15th −1.12σ 23.09× 139 · 139 ▸ ROE (FY) 12.9% 11.6% ROE — own p10–p90 10.9%–14.0%; range 10.8%–15.8%; median 11.6%; today 12.9% · 127 monthly observations 79th +0.55σ 3.5% 127 · 11 ▸ ROIC (FY) 14.3% 12.9% ROIC — own p10–p90 10.4%–14.3%; range 8.6%–14.3%; median 12.9%; today 14.3% · 127 monthly observations 89th +1.08σ 6.2% 127 · 11 ▸ Net Margin (FY) 14.9% 12.0% Net Margin — own p10–p90 10.1%–14.9%; range 9.8%–15.1%; median 12.0%; today 14.9% · 139 monthly observations 90th +1.89σ 3.2% 139 · 12 ▸ 12M Momentum 7.0% 9.2% 12M Momentum — own p10–p90 −8.7%–35.6%; range −27.2%–52.9%; median 9.2%; today 7.0% · 141 monthly observations 42nd −0.28σ 15.3% 141 · 139 ▸ EPS Growth 3Y (FY) 13.5% 9.9% EPS Growth 3Y — own p10–p90 −2.3%–17.7%; range −2.3%–18.2%; median 9.9%; today 13.5% · 102 monthly observations 86th +0.82σ 0.5% 102 · 9 ▸ Sales Growth 3Y (FY) 3.2% 5.8% Sales Growth 3Y — own p10–p90 3.2%–13.5%; range 3.2%–13.5%; median 5.8%; today 3.2% · 102 monthly observations 14th −1.15σ 0.0% 102 · 9 Market Cap $5.78B 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 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 68.56× 8.03× 41.31× Today (live screener basis): 38.16× 2015-02-28 · P/E 34.86× · Materials median 24.92× (n=72) 2015-03-31 · P/E 32.77× · Materials median 24.28× (n=84) 2015-04-30 · P/E 31.02× · Materials median 24.74× (n=85) 2015-05-31 · P/E 33.41× · Materials median 23.53× (n=85) 2015-06-30 · P/E 32.97× · Materials median 23.01× (n=86) 2015-07-31 · P/E 33.53× · Materials median 23.63× (n=86) 2015-08-31 · P/E 34.63× · Materials median 23.01× (n=87) 2015-09-30 · P/E 35.96× · Materials median 22.10× (n=87) 2015-10-31 · P/E 40.41× · Materials median 24.19× (n=87) 2015-11-30 · P/E 40.53× · Materials median 24.52× (n=85) 2015-12-31 · P/E 35.98× · Materials median 23.91× (n=85) 2016-01-31 · P/E 33.22× · Materials median 22.02× (n=85) 2016-02-29 · P/E 33.48× · Materials median 22.42× (n=78) 2016-03-31 · P/E 32.81× · Materials median 25.35× (n=76) 2016-04-30 · P/E 32.47× · Materials median 24.44× (n=76) 2016-05-31 · P/E 31.72× · Materials median 25.21× (n=75) 2016-06-30 · P/E 31.56× · Materials median 25.34× (n=75) 2016-07-31 · P/E 33.79× · Materials median 27.10× (n=75) 2016-08-31 · P/E 37.05× · Materials median 26.49× (n=76) 2016-09-30 · P/E 41.02× · Materials median 25.44× (n=77) 2016-10-31 · P/E 40.16× · Materials median 24.39× (n=77) 2016-11-30 · P/E 42.25× · Materials median 26.25× (n=79) 2016-12-31 · P/E 44.40× · Materials median 25.08× (n=78) 2017-01-31 · P/E 45.10× · Materials median 25.87× (n=78) 2017-02-28 · P/E 49.81× · Materials median 25.11× (n=88) 2017-03-31 · P/E 47.10× · Materials median 24.69× (n=92) 2017-04-30 · P/E 46.38× · Materials median 24.90× (n=92) 2017-05-31 · P/E 44.98× · Materials median 23.70× (n=92) 2017-06-30 · P/E 44.41× · Materials median 24.76× (n=92) 2017-07-31 · P/E 44.34× · Materials median 25.16× (n=92) 2017-08-31 · P/E 42.83× · Materials median 24.93× (n=90) 2017-09-30 · P/E 46.45× · Materials median 25.84× (n=90) 2017-10-31 · P/E 48.17× · Materials median 25.96× (n=90) 2017-11-30 · P/E 49.87× · Materials median 26.52× (n=90) 2017-12-31 · P/E 46.06× · Materials median 26.96× (n=91) 2018-01-31 · P/E 45.14× · Materials median 27.31× (n=91) 2018-02-28 · P/E 43.00× · Materials median 24.22× (n=91) 2018-03-31 · P/E 29.30× · Materials median 24.81× (n=91) 2018-04-30 · P/E 31.63× · Materials median 24.14× (n=91) 2018-05-31 · P/E 34.56× · Materials median 24.79× (n=91) 2018-06-30 · P/E 35.18× · Materials median 25.38× (n=91) 2018-07-31 · P/E 35.95× · Materials median 24.40× (n=91) 2018-08-31 · P/E 39.75× · Materials median 22.76× (n=91) 2018-09-30 · P/E 40.18× · Materials median 23.07× (n=92) 2018-10-31 · P/E 33.57× · Materials median 18.46× (n=92) 2018-11-30 · P/E 31.08× · Materials median 20.45× (n=91) 2018-12-31 · P/E 28.08× · Materials median 17.84× (n=91) 2019-01-31 · P/E 29.76× · Materials median 19.92× (n=91) 2019-02-28 · P/E 36.67× · Materials median 20.51× (n=96) 2019-03-31 · P/E 38.35× · Materials median 20.91× (n=99) 2019-04-30 · P/E 41.95× · Materials median 21.40× (n=99) 2019-05-31 · P/E 37.48× · Materials median 19.13× (n=99) 2019-06-30 · P/E 41.31× · Materials median 21.18× (n=100) 2019-07-31 · P/E 42.41× · Materials median 21.04× (n=100) 2019-08-31 · P/E 36.69× · Materials median 19.32× (n=100) 2019-09-30 · P/E 40.99× · Materials median 20.58× (n=100) 2019-10-31 · P/E 41.82× · Materials median 21.57× (n=100) 2019-11-30 · P/E 41.17× · Materials median 22.59× (n=99) 2019-12-31 · P/E 42.00× · Materials median 21.77× (n=98) 2020-01-31 · P/E 44.64× · Materials median 20.61× (n=98) 2020-02-29 · P/E 38.56× · Materials median 19.87× (n=91) 2020-03-31 · P/E 40.29× · Materials median 16.02× (n=93) 2020-04-30 · P/E 36.42× · Materials median 17.62× (n=94) 2020-05-31 · P/E 41.08× · Materials median 19.48× (n=95) 2020-06-30 · P/E 38.72× · Materials median 20.15× (n=94) 2020-07-31 · P/E 40.92× · Materials median 20.78× (n=94) 2020-08-31 · P/E 39.88× · Materials median 21.01× (n=94) 2020-09-30 · P/E 39.85× · Materials median 20.13× (n=95) 2020-10-31 · P/E 40.80× · Materials median 21.25× (n=95) 2020-11-30 · P/E 42.32× · Materials median 24.99× (n=95) 2020-12-31 · P/E 47.03× · Materials median 27.00× (n=97) 2021-01-31 · P/E 43.69× · Materials median 25.76× (n=97) 2021-02-28 · P/E 45.91× · Materials median 29.13× (n=102) 2021-03-31 · P/E 48.23× · Materials median 29.10× (n=117) 2021-04-30 · P/E 48.92× · Materials median 30.91× (n=117) 2021-05-31 · P/E 50.38× · Materials median 31.63× (n=118) 2021-06-30 · P/E 50.48× · Materials median 29.95× (n=118) 2021-07-31 · P/E 51.88× · Materials median 29.78× (n=119) 2021-08-31 · P/E 54.01× · Materials median 30.12× (n=119) 2021-09-30 · P/E 55.80× · Materials median 27.36× (n=119) 2021-10-31 · P/E 58.88× · Materials median 28.83× (n=119) 2021-11-30 · P/E 60.77× · Materials median 27.31× (n=121) 2021-12-31 · P/E 64.85× · Materials median 28.13× (n=121) 2022-01-31 · P/E 56.52× · Materials median 26.22× (n=121) 2022-02-28 · P/E 47.05× · Materials median 19.33× (n=131) 2022-03-31 · P/E 46.50× · Materials median 17.70× (n=140) 2022-04-30 · P/E 41.90× · Materials median 16.48× (n=140) 2022-05-31 · P/E 42.32× · Materials median 17.04× (n=140) 2022-06-30 · P/E 44.13× · Materials median 14.76× (n=140) 2022-07-31 · P/E 46.18× · Materials median 15.67× (n=141) 2022-08-31 · P/E 44.84× · Materials median 15.57× (n=142) 2022-09-30 · P/E 41.35× · Materials median 13.74× (n=144) 2022-10-31 · P/E 47.55× · Materials median 13.96× (n=145) 2022-11-30 · P/E 47.89× · Materials median 14.87× (n=142) 2022-12-31 · P/E 41.53× · Materials median 13.83× (n=142) 2023-01-31 · P/E 44.43× · Materials median 16.01× (n=142) 2023-02-28 · P/E 40.00× · Materials median 14.19× (n=144) 2023-03-31 · P/E 38.92× · Materials median 14.70× (n=138) 2023-04-30 · P/E 40.43× · Materials median 14.03× (n=138) 2023-05-31 · P/E 38.04× · Materials median 12.77× (n=139) 2023-06-30 · P/E 41.48× · Materials median 14.22× (n=139) 2023-07-31 · P/E 41.46× · Materials median 14.32× (n=139) 2023-08-31 · P/E 43.23× · Materials median 13.72× (n=140) 2023-09-30 · P/E 38.17× · Materials median 13.02× (n=138) 2023-10-31 · P/E 35.77× · Materials median 11.75× (n=138) 2023-11-30 · P/E 38.38× · Materials median 13.08× (n=140) 2023-12-31 · P/E 45.77× · Materials median 14.56× (n=141) 2024-01-31 · P/E 43.13× · Materials median 13.99× (n=141) 2024-02-29 · P/E 46.92× · Materials median 17.25× (n=140) 2024-03-31 · P/E 46.25× · Materials median 21.10× (n=140) 2024-04-30 · P/E 42.20× · Materials median 19.91× (n=139) 2024-05-31 · P/E 45.85× · Materials median 19.91× (n=138) 2024-06-30 · P/E 45.96× · Materials median 18.87× (n=138) 2024-07-31 · P/E 52.97× · Materials median 20.51× (n=138) 2024-08-31 · P/E 52.84× · Materials median 20.82× (n=139) 2024-09-30 · P/E 52.54× · Materials median 20.91× (n=138) 2024-10-31 · P/E 49.95× · Materials median 19.95× (n=138) 2024-11-30 · P/E 53.89× · Materials median 21.01× (n=137) 2024-12-31 · P/E 48.66× · Materials median 19.01× (n=135) 2025-01-31 · P/E 47.75× · Materials median 20.39× (n=135) 2025-02-28 · P/E 44.28× · Materials median 20.90× (n=131) 2025-03-31 · P/E 42.24× · Materials median 20.86× (n=133) 2025-04-30 · P/E 39.83× · Materials median 19.89× (n=134) 2025-05-31 · P/E 42.42× · Materials median 20.05× (n=134) 2025-06-30 · P/E 40.51× · Materials median 20.98× (n=135) 2025-07-31 · P/E 38.80× · Materials median 21.60× (n=136) 2025-08-31 · P/E 41.24× · Materials median 22.33× (n=134) 2025-09-30 · P/E 38.18× · Materials median 22.08× (n=134) 2025-10-31 · P/E 39.03× · Materials median 20.50× (n=134) 2025-11-30 · P/E 39.75× · Materials median 22.22× (n=134) 2025-12-31 · P/E 39.02× · Materials median 22.01× (n=133) 2026-01-31 · P/E 43.30× · Materials median 22.87× (n=133) 2026-02-28 · P/E 38.20× · Materials median 24.03× (n=116) 2026-03-31 · P/E 35.68× · Materials median 22.28× (n=119) 2026-04-30 · P/E 34.03× · Materials median 22.83× (n=118) 2026-05-31 · P/E 33.00× · Materials median 23.28× (n=118) 2026-06-30 · P/E 35.57× · Materials median 25.38× (n=118) 2026-07-14 · P/E 33.99× · Materials median 21.21× (n=154) 2026-08-01 · P/E 34.26× · Materials median 23.09× (n=146) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 38.16× · $181.28 (2026-08-21 close)
Filed earnings only.
Own median 41.31× × $4.75 = $196.22 vs the $181.28 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 33.37× $158.51 −12.6% 25th percentile 36.87× $175.14 −3.4% median 41.31× $196.22 +8.2% 75th percentile 45.88× $217.93 +20.2% 90th percentile 49.88× $236.95 +30.7% today 38.16× $181.28 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.75 · close $181.28 (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.
