| Size & multiples | |||
| Market Cap | $43.06B | Enterprise Value | $46.32B |
| P/E (TTM) | 38.19× | PEG (trailing) | — |
| P/S | 1.02× | P/FCF | 48.00× |
| EV/EBITDA | 16.80× | EV/EBIT | 23.30× |
| EV/Sales | 1.10× | EV/FCF | 51.63× |
| FCF Yield | 2.08% | Buyback Yield | 2.51% |
| Owner Earnings (TTM) | $1.70B | Owner Earnings Yield | 3.94% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.17 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.84% |
| After-tax Cost of Debt | 1.58% | Synthetic credit rating | AAA |
| Cost of Debt · embedded (pre-tax) | 1.97% | Cost of Debt · marginal (synthetic) | 4.40% |
| WACC | 8.96% | ROIC | 11.80% |
| EVA Spread (ROIC−WACC) | 2.83% | EVA | $352.8M |
FCF sits 47% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.85 · revenue TTM $42.20B · FCF TTM $897.0M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Real Estate on P/E, EV/EBITDA
P/E 77th · EV/EBITDA 68th percentile in the Real Estate pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 289 Real Estate names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 38.2x | 23.2x | 10.8x–35.9x | 77 ↑rich |
| EV/EBITDA | 18.7x | 15.1x | 10.8x–19.8x | 68 ↑rich |
| FCF Yield | 2.8% | 3.8% | -2.1%–6.9% | 46 ↓weak |
| Net Margin | 2.9% | 10.4% | -3.3%–31.6% | 34 ↓weak |
| Operating Margin | 4.3% | 18.9% | 4.2%–46.4% | 26 ↓weak |
| ROE | 13.4% | 4.8% | -0.8%–9.3% | 88 ↑strong |
