Multiples & cost of capital $234.85 · 2026-08-19 · marketstack Size & multiples Market Cap $54.62B Enterprise Value ⓘ $58.65B P/E (TTM) 32.48× PEG (trailing) 0.41× P/S 0.22× P/FCF 9.93× EV/EBITDA ⓘ 17.17× EV/EBIT 23.15× EV/Sales 0.24× EV/FCF 10.66× FCF Yield ⓘ 10.07% Buyback Yield 2.07% Owner Earnings Yield — Shareholder Yield 2.98% Cost of capital & EVAmethodology → Beta (5y monthly) 0.52 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.79% WACC — ROIC ⓘ 123.27% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $7.23 · revenue TTM $244.67B · FCF TTM $5.50B
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. 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 36.43× sits at the 70th percentile of its own 117-month range (2014-12→2026-08) — own median 24.95×, 9.52×–88.87× range
Own history, not peers · point-in-time, filing-date honest
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 36.43× 24.95× P/E — own p10–p90 12.14×–68.18×; range 9.52×–88.87×; median 24.95×; today 36.43× · 117 monthly observations 70th +0.10σ 21.49× 117 · 117 ▸ ROE 34.1% (2022-07) 19.3% ROE — own p10–p90 −91.1%–34.1%; range −91.1%–34.1%; median 19.3%; today 34.1% · 84 monthly observations 93rd +0.75σ 8.4% 84 · 7 ▸ ROIC −23.0% (2023-07) — no band (36 mo · 3 distinct) — — 8.5% 36 · 3 ▸ Net Margin 0.7% 0.4% Net Margin — own p10–p90 −0.5%–1.2%; range −2.4%–1.3%; median 0.4%; today 0.7% · 141 monthly observations 56th +0.36σ 2.6% 141 · 12 ▸ 12M Momentum 43.0% 10.0% 12M Momentum — own p10–p90 −15.5%–51.5%; range −34.9%–82.7%; median 10.0%; today 43.0% · 141 monthly observations 84th +1.07σ 3.4% 141 · 141 ▸ EPS Growth 3Y 18.4% (2025-07) 6.0% EPS Growth 3Y — own p10–p90 −39.3%–36.9%; range −39.3%–36.9%; median 6.0%; today 18.4% · 60 monthly observations 70th +0.54σ 2.1% 60 · 5 ▸ Sales Growth 3Y 7.1% 7.6% Sales Growth 3Y — own p10–p90 5.6%–12.6%; range 5.6%–12.6%; median 7.6%; today 7.1% · 109 monthly observations 39th −0.59σ 2.9% 109 · 9 Market Cap $54.65B 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 · point-in-time monthly 117 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 94.43× 3.97× 24.95× Today (live screener basis): 36.43× 2014-12-31 · P/E 23.88× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 24.61× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 26.03× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 26.71× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 24.95× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 26.09× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 24.75× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 25.14× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 22.73× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 21.22× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 22.71× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 23.99× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 24.66× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 22.48× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 22.57× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 22.64× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 21.67× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 21.81× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 21.55× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 23.09× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 18.44× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 17.99× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 15.90× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 16.44× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 16.66× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 17.35× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 18.84× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 18.88× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 16.80× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 17.20× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 18.04× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 17.88× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 16.74× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 16.61× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 15.36× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 14.69× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 15.20× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 17.81× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 17.17× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 15.55× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 15.92× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 12.93× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 12.12× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 12.39× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 64.43× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 66.67× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 62.47× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 67.69× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 55.06× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 61.69× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 67.09× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 59.44× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 60.14× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 51.94× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 58.15× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 56.46× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 9.52× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 10.42× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 10.92× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 12.15× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 11.17× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 11.30× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 11.51× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 10.58× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 10.92× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 12.07× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 11.52× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 12.06× · Consumer Discretionary median 16.97× (n=228) 2021-08-31 · P/E 25.24× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 23.78× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 22.99× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 22.23× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 24.75× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 24.79× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 25.97× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 27.26× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 27.91× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 27.08× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 25.13× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 28.63× · Consumer Discretionary median 14.28× (n=291) 2023-08-31 · P/E 69.31× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 68.90× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 72.22× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 84.98× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 80.00× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 86.66× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 88.87× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 88.81× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 81.78× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 78.79× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 78.03× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 80.02× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 32.67× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 31.89× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 31.46× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 35.43× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 34.28× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 35.84× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 37.53× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 39.93× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 40.95× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 44.77× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 48.70× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 44.99× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 23.07× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 24.33× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 29.58× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 32.91× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 31.86× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 33.31× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 35.54× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 32.76× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 29.90× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 30.51× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 36.83× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 36.23× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 35.20× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 36.41× · $234.85 (2026-08-19 close)
Filed earnings only.
Own median 24.95× × $6.45 = $160.94 vs the $234.85 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.14× $78.27 −66.7% 25th percentile 17.81× $114.90 −51.1% median 24.95× $160.94 −31.5% 75th percentile 37.53× $242.07 +3.1% 90th percentile 68.18× $439.74 +87.2% today 36.41× $234.85 —
▸ Show the arithmetic for every rowReference computation · 117 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $6.45 · close $234.85 (2026-08-19)ⓘ 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.
