Multiples & cost of capital $113.33 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $5.64B Enterprise Value ⓘ $6.08B P/E (TTM) 37.04× PEG (trailing) — P/S 1.45× P/FCF 27.34× EV/EBITDA ⓘ 19.15× EV/EBIT 29.76× EV/Sales 1.57× EV/FCF 29.45× FCF Yield ⓘ 3.66% Buyback Yield 0.74% Owner Earnings Yield — Shareholder Yield 1.72% Cost of capital & EVAmethodology → Beta (5y monthly) 1.01 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 20.53% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.06 · revenue TTM $3.88B · FCF TTM $206.3M
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 2025-12-30). 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) 37.04× sits at the 85th percentile of its own 126-month range (2015-03→2026-08) — own median 20.49×, 5.97×–43.53× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 37.04× 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) 37.04× 20.49× P/E — own p10–p90 14.32×–36.44×; range 5.97×–43.53×; median 20.49×; today 37.04× · 126 monthly observations 85th +1.26σ 21.49× 126 · 126 ▸ ROE (FY) 33.7% 23.4% ROE — own p10–p90 −58.9%–42.6%; range −58.9%–42.6%; median 23.4%; today 33.7% · 78 monthly observations 80th +0.58σ 8.4% 78 · 7 ▸ ROIC (FY) 20.5% 16.1% ROIC — own p10–p90 −45.1%–26.2%; range −45.1%–26.2%; median 16.1%; today 20.5% · 91 monthly observations 69th +0.45σ 8.5% 91 · 8 ▸ Net Margin (FY) 4.0% 2.9% Net Margin — own p10–p90 −12.8%–5.1%; range −12.8%–5.1%; median 2.9%; today 4.0% · 90 monthly observations 57th +0.48σ 2.6% 90 · 8 ▸ 12M Momentum 32.4% 4.4% 12M Momentum — own p10–p90 −26.6%–54.8%; range −63.6%–242.6%; median 4.4%; today 32.4% · 141 monthly observations 80th +0.47σ 3.4% 141 · 139 ▸ EPS Growth 3Y (FY) 52.7% 13.0% EPS Growth 3Y — own p10–p90 −32.4%–46.9%; range −32.4%–52.7%; median 13.0%; today 52.7% · 62 monthly observations 98th +1.43σ 2.1% 62 · 6 ▸ Sales Growth 3Y (FY) 4.3% 5.5% Sales Growth 3Y — own p10–p90 −4.5%–18.5%; range −4.5%–18.5%; median 5.5%; today 4.3% · 86 monthly observations 30th −0.27σ 2.9% 86 · 8 Market Cap $5.64B 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 126 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 46.16× 3.34× 20.49× Today (live screener basis): 37.04× 2015-03-31 · P/E 25.17× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 25.58× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 26.31× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 27.82× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 29.46× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 27.69× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 27.53× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 24.59× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 24.05× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 23.53× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 24.64× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 21.70× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 23.08× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 22.18× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 21.68× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 20.93× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 22.49× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 22.35× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 21.77× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 23.13× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 25.73× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 26.03× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 26.20× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 26.54× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 22.39× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 22.67× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 20.84× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 17.77× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 16.81× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 14.64× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 14.88× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 15.81× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 17.33× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 17.02× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 17.38× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 14.22× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 14.75× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 15.89× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 15.84× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 16.84× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 17.13× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 16.26× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 16.37× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 14.78× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 14.43× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 13.31× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 13.72× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 14.46× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 22.86× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 23.19× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 20.21× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 20.43× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 20.13× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 17.75× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 19.48× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 19.53× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 20.38× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 18.16× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 17.94× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 16.65× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 5.97× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 7.79× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 7.51× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 8.01× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 8.39× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 10.33× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 9.70× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 10.39× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 13.10× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 12.96× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 15.72× · Consumer Discretionary median 22.14× (n=223) 2022-02-28 · P/E 42.37× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 39.40× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 36.54× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 32.34× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 26.16× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 28.94× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 30.32× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 28.99× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 35.46× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 34.69× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 31.40× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 38.86× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 43.53× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 40.76× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 39.17× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 36.43× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 40.21× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 42.77× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 37.03× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 35.23× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 36.13× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 36.45× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 40.71× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 39.97× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 17.09× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 17.46× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 16.68× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 18.59× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 18.98× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 18.79× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 18.99× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 19.59× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 22.33× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 24.46× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 22.92× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 27.13× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 16.88× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 15.21× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 15.74× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 17.24× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 19.58× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 19.97× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 19.21× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 17.07× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 15.56× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 14.89× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 15.78× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 18.11× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 21.17× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 17.89× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 20.55× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 21.58× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 25.99× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 26.78× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 33.11× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 37.04× · $113.33 (2026-08-21 close)
Filed earnings only.
Own median 20.49× × $3.06 = $62.69 vs the $113.33 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 14.32× $43.83 −61.3% 25th percentile 16.71× $51.13 −54.9% median 20.49× $62.69 −44.7% 75th percentile 26.28× $80.43 −29.0% 90th percentile 36.44× $111.51 −1.6% today 37.04× $113.33 —
▸ Show the arithmetic for every rowReference computation · 126 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $3.06 · close $113.33 (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.
