Multiples & cost of capital $57.65 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.29B Enterprise Value ⓘ $1.75B P/E (TTM) 27.99× PEG (trailing) — P/S 0.39× P/FCF 21.77× EV/EBITDA ⓘ 17.15× EV/EBIT — EV/Sales 0.52× EV/FCF 29.56× FCF Yield ⓘ 4.59% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield 1.80% Cost of capital & EVAmethodology → Beta (5y monthly) 1.18 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.23% WACC — ROIC ⓘ 6.08% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $2.06 · revenue TTM $3.34B · FCF TTM $59.2M
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 2025-08-01). 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) 27.99× sits at the 94th percentile of its own 129-month range (2014-12→2026-08) — own median 17.57×, 7.80×–35.51× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 27.99× 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) 27.99× 17.57× P/E — own p10–p90 11.34×–26.03×; range 7.80×–35.51×; median 17.57×; today 27.99× · 129 monthly observations 94th +1.62σ 21.49× 129 · 128 ▸ ROE (FY) 10.3% 30.7% ROE — own p10–p90 8.9%–44.0%; range −6.3%–47.0%; median 30.7%; today 10.3% · 132 monthly observations 23rd −1.00σ 8.4% 132 · 11 ▸ ROIC (FY) 6.1% — no band (36 mo · 3 distinct) — — 8.5% 36 · 3 ▸ Net Margin (FY) 1.3% 5.8% Net Margin — own p10–p90 1.2%–8.2%; range −1.3%–9.0%; median 5.8%; today 1.3% · 141 monthly observations 21st −1.11σ 2.6% 141 · 12 ▸ 12M Momentum −20.3% 0.9% 12M Momentum — own p10–p90 −33.8%–38.7%; range −53.0%–113.1%; median 0.9%; today −20.3% · 141 monthly observations 37th −0.36σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) −28.6% 1.3% EPS Growth 3Y — own p10–p90 −44.5%–15.0%; range −44.5%–15.0%; median 1.3%; today −28.6% · 84 monthly observations 21st −1.01σ 2.1% 84 · 7 ▸ Sales Growth 3Y (FY) 2.2% 2.2% Sales Growth 3Y — own p10–p90 −4.8%–10.9%; range −4.8%–10.9%; median 2.2%; today 2.2% · 108 monthly observations 50th −0.07σ 2.9% 108 · 9 Market Cap $1.29B 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 129 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 37.45× 5.86× 17.57× Today (live screener basis): 27.99× 2014-12-31 · P/E 25.55× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 24.41× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 27.41× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 27.61× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 24.04× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 25.60× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 27.07× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 27.57× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 26.17× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 21.60× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 20.16× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 18.46× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 18.60× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 19.24× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 21.71× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 22.39× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 21.47× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 22.21× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 25.14× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 23.08× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 22.30× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 16.82× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 17.56× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 20.70× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 21.24× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 20.11× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 20.48× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 20.26× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 20.38× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 21.22× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 21.28× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 19.78× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 18.91× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 18.11× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 18.65× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 18.68× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 18.98× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 21.08× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 18.65× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 19.02× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 19.66× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 18.72× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 18.66× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 17.50× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 17.81× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 14.30× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 15.42× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 17.57× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 15.54× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 16.26× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 15.74× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 15.71× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 16.40× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 15.27× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 16.59× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 16.88× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 16.07× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 17.55× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 16.77× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 16.58× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 16.58× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 16.50× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 15.46× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 8.98× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 10.51× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 11.56× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 11.96× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 11.92× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 14.42× · Consumer Discretionary median 18.88× (n=223) 2021-09-30 · P/E 13.06× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 12.43× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 11.39× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 12.01× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 11.12× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 12.54× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 11.09× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 10.36× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 9.52× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 7.80× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 8.88× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 10.08× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 16.33× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 20.14× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 20.25× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 16.71× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 19.68× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 19.22× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 20.04× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 18.72× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 17.29× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 16.43× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 16.44× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 14.54× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 15.10× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 14.91× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 15.09× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 17.32× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 17.38× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 14.86× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 16.34× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 13.08× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 10.96× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 9.47× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 10.30× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 8.89× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 24.78× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 25.99× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 30.36× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 28.89× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 35.51× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 24.75× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 21.21× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 23.33× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 31.39× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 33.38× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 33.88× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 32.69× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 21.39× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 16.36× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 14.02× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 12.33× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 14.62× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 15.88× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 13.65× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 15.20× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 16.42× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 25.87× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 25.41× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 27.71× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 27.99× · $57.65 (2026-08-21 close)
Filed earnings only.
Own median 17.57× × $2.06 = $36.20 vs the $57.65 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 11.34× $23.36 −59.5% 25th percentile 15.10× $31.11 −46.0% median 17.57× $36.20 −37.2% 75th percentile 21.28× $43.83 −24.0% 90th percentile 26.03× $53.62 −7.0% today 27.99× $57.65 —
▸ Show the arithmetic for every rowReference computation · 129 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.06 · close $57.65 (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.
