Multiples & cost of capital $35.77 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.31B Enterprise Value ⓘ $1.23B P/E (TTM) 14.14× PEG (trailing) — P/S 0.44× P/FCF 4.48× EV/EBITDA ⓘ 3.68× EV/EBIT 4.35× EV/Sales 0.41× EV/FCF 4.19× FCF Yield ⓘ 22.31% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield 2.79% Cost of capital & EVAmethodology → Beta (5y monthly) 0.82 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 4.86% WACC — ROIC ⓘ 11.55% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted), Interest Expense · EPS TTM $2.53 · revenue TTM $2.98B · FCF TTM $293.0M
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 2026-01-03). 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) 6.99× sits at the 8th percentile of its own 139-month range (2015-02→2026-08) — own median 15.25×, 4.73×–43.52× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 14.14× 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) 6.99× 15.25× P/E — own p10–p90 8.59×–28.11×; range 4.73×–43.52×; median 15.25×; today 6.99× · 139 monthly observations 8th −1.11σ 21.49× 139 · 139 ▸ ROE (FY) 10.3% 30.2% ROE — own p10–p90 21.8%–36.8%; range 10.3%–36.8%; median 30.2%; today 10.3% · 110 monthly observations 1st −3.96σ 8.4% 110 · 10 ▸ ROIC (FY) 11.9% 23.4% ROIC — own p10–p90 21.2%–43.2%; range 11.9%–43.2%; median 23.4%; today 11.9% · 62 monthly observations 2nd −1.84σ 8.5% 62 · 6 ▸ Net Margin (FY) 3.2% 7.9% Net Margin — own p10–p90 3.6%–9.4%; range 3.2%–9.7%; median 7.9%; today 3.2% · 115 monthly observations 3rd −2.18σ 2.6% 115 · 10 ▸ 12M Momentum 18.1% −1.3% 12M Momentum — own p10–p90 −31.2%–29.3%; range −57.4%–56.2%; median −1.3%; today 18.1% · 141 monthly observations 97th +1.77σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) −26.4% 4.8% EPS Growth 3Y — own p10–p90 −25.3%–27.0%; range −26.4%–27.0%; median 4.8%; today −26.4% · 79 monthly observations 1st −1.64σ 2.1% 79 · 8 ▸ Sales Growth 3Y (FY) −3.4% −2.0% Sales Growth 3Y — own p10–p90 −4.4%–3.2%; range −4.4%–3.2%; median −2.0%; today −3.4% · 67 monthly observations 19th −0.82σ 2.9% 67 · 7 Market Cap $1.31B 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 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 46.23× 2.02× 15.25× Today (live screener basis): 6.99× 2015-02-28 · P/E 24.52× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 25.54× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 27.59× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 28.51× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 29.36× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 28.01× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 27.16× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 25.04× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 25.11× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 23.82× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 24.59× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 26.86× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 22.58× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 23.42× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 23.70× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 22.34× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 23.66× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 22.50× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 21.18× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 19.27× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 19.19× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 20.29× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 19.20× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 18.61× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 17.32× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 17.68× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 18.12× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 16.17× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 17.51× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 17.07× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 17.07× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 19.44× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 19.04× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 21.32× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 23.13× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 23.68× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 18.70× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 16.68× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 16.08× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 17.47× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 17.37× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 16.80× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 16.98× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 15.80× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 15.38× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 14.82× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 13.08× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 13.29× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 16.24× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 16.80× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 17.65× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 14.02× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 16.26× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 15.50× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 15.25× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 15.20× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 16.71× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 17.22× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 18.22× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 17.68× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 15.64× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 11.24× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 13.37× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 14.69× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 13.79× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 13.46× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 13.61× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 14.80× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 13.92× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 15.21× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 16.08× · 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 33.39× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 35.57× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 43.52× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 40.90× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 41.27× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 39.10× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 40.95× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 38.90× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 39.41× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 40.41× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 40.49× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 37.25× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 12.38× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 11.78× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 10.79× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 9.87× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 9.02× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 10.43× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 9.46× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 8.39× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 8.69× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 9.35× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 9.55× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 10.67× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 11.89× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 11.34× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 11.00× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 9.81× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 11.45× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 11.83× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 11.29× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 10.91× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 10.59× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 10.76× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 11.81× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 11.93× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 12.97× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 13.57× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 10.96× · 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 9.93× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 9.70× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 10.56× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 10.41× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 8.77× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 8.75× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 8.68× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 8.64× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 8.06× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 7.99× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 6.46× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 6.08× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 5.88× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 4.73× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 5.58× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 5.51× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 6.13× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 6.23× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 6.33× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 6.76× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 13.26× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 14.13× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 14.28× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 15.25× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 16.27× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 15.25× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 7.38× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 14.14× · $35.77 (2026-08-21 close)
Filed earnings only.
Own median 15.25× × $2.53 = $38.59 vs the $35.77 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 8.59× $21.73 −39.2% 25th percentile 10.93× $27.66 −22.7% median 15.25× $38.59 +7.9% 75th percentile 19.86× $50.25 +40.5% 90th percentile 28.11× $71.13 +98.8% today 14.14× $35.77 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $2.53 · close $35.77 (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.
