Multiples & cost of capital $44.40 · 2026-08-21 · marketstack Size & multiples Market Cap (close × diluted shares) $2.83B Enterprise Value ⓘ $3.03B P/E (TTM) 17.41× PEG (trailing) 3.94× P/S 0.92× P/FCF 8.20× EV/EBITDA ⓘ 9.13× EV/EBIT 12.12× EV/Sales 0.98× EV/FCF 8.77× FCF Yield ⓘ 12.20% Buyback Yield 1.03% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.63 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.66% WACC — ROIC ⓘ 9.73% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted), Interest Expense · EPS TTM $2.55 · revenue TTM $3.08B · FCF TTM $345.6M
Synthetic-rating coverage uses the latest fiscal year's EBIT over the SAME year's interest expense (no trailing-twelve-month interest could be formed from the quarterly tagging) — a matched-window ratio, never TTM earnings over annual interest. No four consecutive quarters could be summed for EPS (Diluted), Interest Expense; 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 2025-09-30). 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) 17.41× sits at the 42nd percentile of its own 141-month range (2014-12→2026-08) — own median 18.84×, 8.63×–69.22× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 17.41× 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) 17.41× 18.84× P/E — own p10–p90 12.08×–34.37×; range 8.63×–69.22×; median 18.84×; today 17.41× · 141 monthly observations 42nd −0.38σ 21.49× 141 · 140 ▸ ROE (FY) 10.4% 10.4% ROE — own p10–p90 7.2%–13.3%; range 6.5%–15.6%; median 10.4%; today 10.4% · 129 monthly observations 50th −0.09σ 8.4% 129 · 11 ▸ ROIC (FY) 9.7% 9.9% ROIC — own p10–p90 6.9%–13.1%; range 6.9%–13.5%; median 9.9%; today 9.7% · 117 monthly observations 45th +0.02σ 8.5% 117 · 10 ▸ Net Margin (FY) 5.2% 3.8% Net Margin — own p10–p90 1.9%–5.2%; range 0.5%–5.6%; median 3.8%; today 5.2% · 141 monthly observations 88th +1.11σ 2.6% 141 · 12 ▸ 12M Momentum 7.6% 16.8% 12M Momentum — own p10–p90 −19.7%–79.9%; range −39.2%–161.1%; median 16.8%; today 7.6% · 141 monthly observations 60th +0.08σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 4.4% 11.6% EPS Growth 3Y — own p10–p90 −16.2%–103.6%; range −16.2%–103.6%; median 11.6%; today 4.4% · 106 monthly observations 27th −0.50σ 2.1% 106 · 9 ▸ Sales Growth 3Y (FY) −2.1% 9.2% Sales Growth 3Y — own p10–p90 −1.1%–14.2%; range −2.1%–14.2%; median 9.2%; today −2.1% · 106 monthly observations 5th −1.92σ 2.9% 106 · 9 Market Cap $2.83B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 73.46× 4.39× 18.84× Today (live screener basis): 17.41× 2014-12-31 · P/E 38.20× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 36.76× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 39.42× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 42.94× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 40.26× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 41.33× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 45.94× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 39.98× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 53.34× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 67.30× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 69.22× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 64.26× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 16.54× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 16.51× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 17.04× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 19.99× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 19.91× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 22.86× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 27.93× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 29.68× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 31.42× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 31.81× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 29.76× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 35.34× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 29.78× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 29.57× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 30.38× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 33.37× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 34.02× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 26.93× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 28.61× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 28.80× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 31.73× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 34.96× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 34.37× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 20.42× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 20.05× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 20.19× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 19.90× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 22.15× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 19.31× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 21.04× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 22.40× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 22.24× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 20.45× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 18.57× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 16.73× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 11.43× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 11.63× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 13.23× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 10.56× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 8.63× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 9.11× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 9.50× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 9.10× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 10.25× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 8.92× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 9.87× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 10.13× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 12.83× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 15.11× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 15.67× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 13.03× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 13.38× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 16.02× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 17.85× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 17.51× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 18.41× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 19.79× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 19.42× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 18.95× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 14.25× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 13.74× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 15.05× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 16.23× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 20.65× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 19.27× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 19.55× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 18.84× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 17.19× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 16.39× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 17.09× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 18.36× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 13.72× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 14.99× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 13.21× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 13.48× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 12.52× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 12.47× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 12.87× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 12.08× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 12.34× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 11.37× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 10.26× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 11.75× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 14.35× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 13.09× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 14.66× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 14.16× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 14.35× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 12.88× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 12.69× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 13.55× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 14.15× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 15.43× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 15.43× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 15.25× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 16.90× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 20.87× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 19.54× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 23.34× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 22.78× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 21.78× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 23.11× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 20.48× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 21.19× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 20.99× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 19.40× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 18.24× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 24.54× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 23.95× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 22.52× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 21.78× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 22.63× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 20.72× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 22.26× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 21.72× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 24.09× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 22.49× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 20.15× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 18.93× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 13.40× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 12.61× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 13.27× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 15.37× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 14.42× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 14.52× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 15.09× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 17.39× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 16.91× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 16.97× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 17.41× · $44.40 (2026-08-21 close)
Filed earnings only.
Own median 18.84× × $2.55 = $48.04 vs the $44.40 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.08× $30.80 −30.6% 25th percentile 14.16× $36.10 −18.7% median 18.84× $48.04 +8.2% 75th percentile 22.78× $58.09 +30.8% 90th percentile 34.37× $87.63 +97.4% today 17.41× $44.40 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.55 · close $44.40 (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.
