Multiples & cost of capital $26.91 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $435.8M Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S 7.01× P/FCF 11.37× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 8.80% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.76 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 -$0.91 · revenue TTM $62.2M · FCF TTM $38.3M
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) 19.66× sits at the 85th percentile of its own 120-month range (2015-03→2025-02) — own median 16.20×, 5.54×–35.04× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 828 Financials 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) 19.66× (2025-02) 16.20× P/E — own p10–p90 11.18×–23.36×; range 5.54×–35.04×; median 16.20×; today 19.66× · 120 monthly observations 85th +0.45σ 14.57× 120 · 120 ▸ ROE (FY) −8.6% 8.7% ROE — own p10–p90 −1.9%–10.6%; range −8.6%–10.8%; median 8.7%; today −8.6% · 126 monthly observations 2nd −3.08σ 10.1% 126 · 11 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) −121.4% 28.1% Net Margin — own p10–p90 −12.0%–32.7%; range −121.4%–33.7%; median 28.1%; today −121.4% · 138 monthly observations 2nd −4.35σ 19.5% 138 · 12 ▸ 12M Momentum 19.8% 8.5% 12M Momentum — own p10–p90 −26.9%–34.1%; range −51.3%–54.2%; median 8.5%; today 19.8% · 141 monthly observations 79th +0.86σ 24.7% 141 · 141 ▸ EPS Growth 3Y (FY) −17.6% (2025-02) 5.6% EPS Growth 3Y — own p10–p90 −17.6%–20.5%; range −17.6%–20.5%; median 5.6%; today −17.6% · 84 monthly observations 7th −1.71σ 3.7% 84 · 7 ▸ Sales Growth 3Y (FY) −40.3% 4.2% Sales Growth 3Y — own p10–p90 −15.2%–10.0%; range −40.3%–10.0%; median 4.2%; today −40.3% · 102 monthly observations 3rd −3.22σ 7.4% 102 · 9 Market Cap $435.79M 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 120 monthly observations · 2015-03 → 2025-02
2016 2018 2020 2022 2024 37.10× 3.47× 16.20× 2015-03-31 · P/E 15.47× · Financials median 15.47× (n=255) 2015-04-30 · P/E 15.33× · Financials median 15.36× (n=255) 2015-05-31 · P/E 14.25× · Financials median 15.52× (n=255) 2015-06-30 · P/E 15.46× · Financials median 16.38× (n=257) 2015-07-31 · P/E 14.79× · Financials median 16.22× (n=257) 2015-08-31 · P/E 14.59× · Financials median 15.52× (n=257) 2015-09-30 · P/E 14.59× · Financials median 15.46× (n=258) 2015-10-31 · P/E 16.16× · Financials median 16.07× (n=258) 2015-11-30 · P/E 16.70× · Financials median 16.93× (n=260) 2015-12-31 · P/E 16.23× · Financials median 16.25× (n=260) 2016-01-31 · P/E 16.41× · Financials median 14.95× (n=260) 2016-02-29 · P/E 15.00× · Financials median 14.06× (n=256) 2016-03-31 · P/E 16.19× · Financials median 14.50× (n=258) 2016-04-30 · P/E 16.13× · Financials median 15.04× (n=258) 2016-05-31 · P/E 16.72× · Financials median 15.45× (n=258) 2016-06-30 · P/E 15.91× · Financials median 14.89× (n=259) 2016-07-31 · P/E 16.31× · Financials median 15.49× (n=260) 2016-08-31 · P/E 16.03× · Financials median 16.26× (n=259) 2016-09-30 · P/E 16.36× · Financials median 16.12× (n=259) 2016-10-31 · P/E 16.69× · Financials median 16.53× (n=259) 2016-11-30 · P/E 20.87× · Financials median 19.22× (n=260) 2016-12-31 · P/E 22.94× · Financials median 20.61× (n=260) 2017-01-31 · P/E 22.11× · Financials median 20.11× (n=260) 2017-02-28 · P/E 22.53× · Financials median 19.26× (n=264) 2017-03-31 · P/E 17.02× · Financials median 18.49× (n=267) 2017-04-30 · P/E 16.71× · Financials median 18.62× (n=267) 2017-05-31 · P/E 15.86× · Financials median 17.91× (n=267) 2017-06-30 · P/E 16.28× · Financials median 18.86× (n=267) 2017-07-31 · P/E 17.63× · Financials median 18.76× (n=267) 2017-08-31 · P/E 17.31× · Financials median 17.97× (n=268) 2017-09-30 · P/E 18.12× · Financials median 19.32× (n=268) 2017-10-31 · P/E 17.92× · Financials median 19.57× (n=268) 2017-11-30 · P/E 18.64× · Financials median 20.09× (n=268) 2017-12-31 · P/E 17.99× · Financials median 19.73× (n=268) 2018-01-31 · P/E 18.17× · Financials median 20.01× (n=269) 2018-02-28 · P/E 17.50× · Financials median 19.26× (n=266) 2018-03-31 · P/E 27.15× · Financials median 19.27× (n=270) 2018-04-30 · P/E 28.56× · Financials median 19.76× (n=271) 2018-05-31 · P/E 30.51× · Financials median 20.26× (n=271) 2018-06-30 · P/E 31.83× · Financials median 19.81× (n=271) 2018-07-31 · P/E 34.98× · Financials median 20.05× (n=271) 2018-08-31 · P/E 34.70× · Financials median 20.53× (n=270) 2018-09-30 · P/E 33.03× · Financials median 19.29× (n=270) 2018-10-31 · P/E 33.46× · Financials median 17.94× (n=271) 2018-11-30 · P/E 33.61× · Financials median 18.66× (n=271) 2018-12-31 · P/E 32.47× · Financials median 16.61× (n=271) 2019-01-31 · P/E 33.02× · Financials median 17.78× (n=271) 2019-02-28 · P/E 35.04× · Financials median 15.42× (n=278) 2019-03-31 · P/E 17.46× · Financials median 13.05× (n=288) 2019-04-30 · P/E 18.18× · Financials median 13.81× (n=289) 2019-05-31 · P/E 17.39× · Financials median 13.08× (n=290) 2019-06-30 · P/E 17.61× · Financials median 13.87× (n=290) 2019-07-31 · P/E 18.76× · Financials median 14.06× (n=290) 2019-08-31 · P/E 17.43× · Financials median 13.25× (n=291) 2019-09-30 · P/E 17.81× · Financials median 13.87× (n=291) 2019-10-31 · P/E 18.83× · Financials median 14.19× (n=291) 2019-11-30 · P/E 19.37× · Financials median 14.54× (n=291) 2019-12-31 · P/E 19.33× · Financials median 14.82× (n=291) 2020-01-31 · P/E 18.91× · Financials median 13.87× (n=291) 2020-02-29 · P/E 16.36× · Financials median 11.66× (n=296) 2020-03-31 · P/E 12.10× · Financials median 8.58× (n=302) 2020-04-30 · P/E 13.29× · Financials median 9.25× (n=306) 2020-05-31 · P/E 13.57× · Financials median 9.09× (n=306) 2020-06-30 · P/E 13.44× · Financials median 9.30× (n=308) 2020-07-31 · P/E 12.67× · Financials median 9.17× (n=310) 2020-08-31 · P/E 12.83× · Financials median 9.36× (n=310) 2020-09-30 · P/E 11.68× · Financials median 8.76× (n=315) 2020-10-31 · P/E 12.15× · Financials median 9.60× (n=315) 2020-11-30 · P/E 13.99× · Financials median 10.90× (n=315) 2020-12-31 · P/E 13.85× · Financials median 11.72× (n=317) 2021-01-31 · P/E 14.98× · Financials median 11.97× (n=317) 2021-02-28 · P/E 14.92× · Financials median 14.33× (n=316) 2021-03-31 · P/E 17.64× · Financials median 14.59× (n=397) 2021-04-30 · P/E 15.96× · Financials median 14.96× (n=398) 2021-05-31 · P/E 15.18× · Financials median 15.29× (n=398) 2021-06-30 · P/E 14.37× · Financials median 14.64× (n=400) 2021-07-31 · P/E 15.63× · Financials median 14.48× (n=400) 2021-08-31 · P/E 16.31× · Financials median 15.08× (n=401) 2021-09-30 · P/E 17.00× · Financials median 15.02× (n=403) 2021-10-31 · P/E 17.17× · Financials median 15.48× (n=403) 2021-11-30 · P/E 15.60× · Financials median 15.04× (n=404) 2021-12-31 · P/E 16.77× · Financials median 15.46× (n=406) 2022-01-31 · P/E 16.80× · Financials median 15.53× (n=406) 2022-02-28 · P/E 15.91× · Financials median 12.86× (n=420) 2022-03-31 · P/E 15.25× · Financials median 10.66× (n=449) 2022-04-30 · P/E 13.59× · Financials median 9.86× (n=449) 2022-05-31 · P/E 14.30× · Financials median 10.10× (n=451) 2022-06-30 · P/E 13.82× · Financials median 9.39× (n=452) 2022-07-31 · P/E 14.23× · Financials median 9.84× (n=453) 2022-08-31 · P/E 13.43× · Financials median 9.69× (n=454) 2022-09-30 · P/E 13.02× · Financials median 9.25× (n=453) 2022-10-31 · P/E 15.70× · Financials median 10.17× (n=457) 2022-11-30 · P/E 15.60× · Financials median 10.47× (n=458) 2022-12-31 · P/E 14.30× · Financials median 10.04× (n=459) 2023-01-31 · P/E 13.25× · Financials median 10.47× (n=460) 2023-02-28 · P/E 12.61× · Financials median 11.06× (n=453) 2023-03-31 · P/E 7.50× · Financials median 9.24× (n=441) 2023-04-30 · P/E 6.04× · Financials median 8.85× (n=441) 2023-05-31 · P/E 5.54× · Financials median 8.24× (n=441) 2023-06-30 · P/E 6.05× · Financials median 8.78× (n=441) 2023-07-31 · P/E 7.18× · Financials median 9.85× (n=443) 2023-08-31 · P/E 6.45× · Financials median 9.10× (n=444) 2023-09-30 · P/E 6.26× · Financials median 8.68× (n=444) 2023-10-31 · P/E 5.75× · Financials median 8.46× (n=444) 2023-11-30 · P/E 6.59× · Financials median 9.36× (n=443) 2023-12-31 · P/E 7.54× · Financials median 10.65× (n=443) 2024-01-31 · P/E 6.71× · Financials median 10.11× (n=443) 2024-02-29 · P/E 5.69× · Financials median 10.38× (n=441) 2024-03-31 · P/E 13.52× · Financials median 11.56× (n=450) 2024-04-30 · P/E 11.58× · Financials median 10.90× (n=447) 2024-05-31 · P/E 12.40× · Financials median 11.23× (n=448) 2024-06-30 · P/E 13.06× · Financials median 11.43× (n=450) 2024-07-31 · P/E 16.38× · Financials median 12.95× (n=449) 2024-08-31 · P/E 17.25× · Financials median 13.06× (n=448) 2024-09-30 · P/E 16.20× · Financials median 13.08× (n=446) 2024-10-31 · P/E 17.91× · Financials median 13.44× (n=445) 2024-11-30 · P/E 20.39× · Financials median 14.85× (n=445) 2024-12-31 · P/E 19.17× · Financials median 13.62× (n=446) 2025-01-31 · P/E 20.38× · Financials median 14.02× (n=446) 2025-02-28 · P/E 19.66× · Financials median 13.53× (n=463) shaded = own p10–p90 · dashed = own median
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — the latest filed year's EPS is -2.24 (a loss year has no meaningful earnings multiple; the screener suppresses P/E on the same rule).
Ladder not drawn for this name — the reason is above.ⓘ 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.
