Multiples & cost of capital $165.57 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $5.01B Enterprise Value ⓘ — P/E (TTM) 22.53× PEG (trailing) 2.41× P/S 2.14× P/FCF 42.96× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 2.33% Buyback Yield 1.25% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.69 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); latest annual for: EPS (Diluted) · EPS TTM $7.35 · revenue TTM $2.34B · FCF TTM $116.7M
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 2026-03-28). 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) 22.53× sits at the 34th percentile of its own 136-month range (2015-05→2026-08) — own median 25.85×, 8.97×–61.22× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 22.53× 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) 22.53× 25.85× P/E — own p10–p90 12.30×–42.82×; range 8.97×–61.22×; median 25.85×; today 22.53× · 136 monthly observations 34th −0.44σ 21.49× 136 · 136 ▸ ROE (FY) 18.4% 16.6% ROE — own p10–p90 8.3%–24.8%; range 6.5%–38.7%; median 16.6%; today 18.4% · 123 monthly observations 79th +0.08σ 8.4% 123 · 11 ▸ ROIC (FY) 20.1% 23.1% ROIC — own p10–p90 18.2%–43.7%; range 18.2%–43.7%; median 23.1%; today 20.1% · 76 monthly observations 34th −0.61σ 8.5% 76 · 7 ▸ Net Margin (FY) 10.0% 6.6% Net Margin — own p10–p90 4.3%–12.9%; range 2.3%–12.9%; median 6.6%; today 10.0% · 111 monthly observations 77th +0.83σ 2.6% 111 · 10 ▸ 12M Momentum −14.9% 21.4% 12M Momentum — own p10–p90 −38.7%–199.9%; range −73.4%–381.9%; median 21.4%; today −14.9% · 132 monthly observations 42nd −0.39σ 3.4% 132 · 132 ▸ EPS Growth 3Y (FY) 9.4% 33.7% EPS Growth 3Y — own p10–p90 −2.4%–67.4%; range −2.4%–67.4%; median 33.7%; today 9.4% · 100 monthly observations 14th −1.29σ 2.1% 100 · 9 ▸ Sales Growth 3Y (FY) 10.8% 10.8% Sales Growth 3Y — own p10–p90 8.7%–25.2%; range 8.7%–25.2%; median 10.8%; today 10.8% · 76 monthly observations 50th −0.79σ 2.9% 76 · 7 Market Cap $5.01B 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 136 monthly observations · 2015-05 → 2026-08
2016 2018 2020 2022 2024 2026 64.88× 5.32× 25.85× Today (live screener basis): 22.53× 2015-05-31 · P/E 45.30× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 59.26× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 58.52× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 40.44× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 34.13× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 27.78× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 19.44× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 22.76× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 11.26× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 18.81× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 17.41× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 15.19× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 14.09× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 23.30× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 29.08× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 33.46× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 30.76× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 34.59× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 42.65× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 33.84× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 29.32× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 27.76× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 26.73× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 28.68× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 21.05× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 13.36× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 15.11× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 15.28× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 16.79× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 15.53× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 27.94× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 31.34× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 33.08× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 33.25× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 33.45× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 36.92× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 22.55× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 19.76× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 22.28× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 28.50× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 27.06× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 23.50× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 21.56× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 16.22× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 22.31× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 27.14× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 28.04× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 27.42× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 19.36× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 26.40× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 23.18× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 25.37× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 25.85× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 25.96× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 29.50× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 32.99× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 31.09× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 22.72× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 9.58× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 13.67× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 13.10× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 13.15× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 11.80× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 17.21× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 17.16× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 19.52× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 25.16× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 26.44× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 34.90× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 36.84× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 37.99× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 43.01× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 38.01× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 41.82× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 42.99× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 44.42× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 44.21× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 51.99× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 60.87× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 61.22× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 45.76× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 43.29× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 47.16× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 44.81× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 12.75× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 10.89× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 9.84× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 10.52× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 9.24× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 8.97× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 10.64× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 9.88× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 13.19× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 12.24× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 12.11× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 11.45× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 12.03× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 15.07× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 16.71× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 16.33× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 14.45× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 12.37× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 13.04× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 13.66× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 12.77× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 16.46× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 16.93× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 18.94× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 24.78× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 26.86× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 27.81× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 27.95× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 34.85× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 25.95× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 28.57× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 31.63× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 33.51× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 25.51× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 22.38× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 21.74× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 27.26× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 25.85× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 29.23× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 30.23× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 28.18× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 32.25× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 32.96× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 30.01× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 30.35× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 32.18× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 24.89× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 29.16× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 23.11× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 22.35× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 22.36× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 21.00× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 22.53× · $165.57 (2026-08-21 close)
Filed earnings only.
Own median 25.85× × $7.35 = $190.01 vs the $165.57 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.30× $90.41 −45.4% 25th percentile 16.65× $122.35 −26.1% median 25.85× $190.01 +14.8% 75th percentile 32.20× $236.66 +42.9% 90th percentile 42.82× $314.74 +90.1% today 22.53× $165.57 —
▸ Show the arithmetic for every rowReference computation · 136 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $7.35 · close $165.57 (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.
