Multiples & cost of capital $25.80 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $462.7M Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S 3.25× P/FCF 10.34× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 9.68% Buyback Yield 0.36% Owner Earnings Yield — Shareholder Yield 4.17% Cost of capital & EVAmethodology → Beta (5y monthly) 0.38 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM — · revenue TTM $142.5M · FCF TTM $44.8M
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) 17.67× sits at the 74th percentile of its own 139-month range (2015-02→2026-08) — own median 14.14×, 10.26×–25.46× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 828 Financials 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) 17.67× 14.14× P/E — own p10–p90 11.39×–19.64×; range 10.26×–25.46×; median 14.14×; today 17.67× · 139 monthly observations 74th +0.67σ 14.57× 139 · 138 ▸ ROE (FY) 7.6% 8.8% ROE — own p10–p90 7.2%–10.2%; range 7.1%–11.4%; median 8.8%; today 7.6% · 127 monthly observations 20th −1.14σ 10.1% 127 · 11 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 19.1% 26.4% Net Margin — own p10–p90 20.9%–29.8%; range 19.1%–33.2%; median 26.4%; today 19.1% · 139 monthly observations 2nd −1.91σ 19.5% 139 · 12 ▸ 12M Momentum 24.4% 8.0% 12M Momentum — own p10–p90 −17.2%–26.4%; range −33.6%–61.5%; median 8.0%; today 24.4% · 141 monthly observations 93rd +1.28σ 24.7% 141 · 140 ▸ EPS Growth 3Y (FY) −5.1% (2026-06) 3.9% EPS Growth 3Y — own p10–p90 −7.3%–9.9%; range −7.3%–9.9%; median 3.9%; today −5.1% · 101 monthly observations 14th −1.39σ 3.7% 101 · 9 ▸ Sales Growth 3Y (FY) 4.5% 4.5% Sales Growth 3Y — own p10–p90 0.5%–16.4%; range 0.5%–16.4%; median 4.5%; today 4.5% · 103 monthly observations 50th −0.60σ 7.4% 103 · 9 Market Cap $462.72M 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 26.67× 7.04× 14.14× Today (live screener basis): 17.67× 2015-02-28 · P/E 13.95× · Financials median 15.99× (n=145) 2015-03-31 · P/E 14.62× · Financials median 15.47× (n=255) 2015-04-30 · P/E 14.38× · Financials median 15.36× (n=255) 2015-05-31 · P/E 14.05× · Financials median 15.52× (n=255) 2015-06-30 · P/E 14.89× · Financials median 16.38× (n=257) 2015-07-31 · P/E 14.30× · Financials median 16.22× (n=257) 2015-08-31 · P/E 14.48× · Financials median 15.52× (n=257) 2015-09-30 · P/E 14.14× · Financials median 15.46× (n=258) 2015-10-31 · P/E 14.36× · Financials median 16.07× (n=258) 2015-11-30 · P/E 14.88× · Financials median 16.93× (n=260) 2015-12-31 · P/E 15.22× · Financials median 16.25× (n=260) 2016-01-31 · P/E 14.60× · Financials median 14.95× (n=260) 2016-02-29 · P/E 14.74× · Financials median 14.06× (n=256) 2016-03-31 · P/E 14.73× · Financials median 14.50× (n=258) 2016-04-30 · P/E 14.96× · Financials median 15.04× (n=258) 2016-05-31 · P/E 15.02× · Financials median 15.45× (n=258) 2016-06-30 · P/E 14.98× · Financials median 14.89× (n=259) 2016-07-31 · P/E 15.79× · Financials median 15.49× (n=260) 2016-08-31 · P/E 16.01× · Financials median 16.26× (n=259) 2016-09-30 · P/E 16.27× · Financials median 16.12× (n=259) 2016-10-31 · P/E 15.50× · Financials median 16.53× (n=259) 2016-11-30 · P/E 17.67× · Financials median 19.22× (n=260) 2016-12-31 · P/E 19.41× · Financials median 20.61× (n=260) 2017-01-31 · P/E 17.60× · Financials median 20.11× (n=260) 2017-02-28 · P/E 18.05× · Financials median 19.26× (n=264) 2017-03-31 · P/E 17.91× · Financials median 18.49× (n=267) 2017-04-30 · P/E 17.88× · Financials median 18.62× (n=267) 2017-05-31 · P/E 17.15× · Financials median 17.91× (n=267) 2017-06-30 · P/E 17.89× · Financials median 18.86× (n=267) 2017-07-31 · P/E 17.75× · Financials median 18.76× (n=267) 2017-08-31 · P/E 17.26× · Financials median 17.97× (n=268) 2017-09-30 · P/E 18.89× · Financials median 19.32× (n=268) 2017-10-31 · P/E 18.79× · Financials median 19.57× (n=268) 2017-11-30 · P/E 19.72× · Financials median 20.09× (n=268) 2017-12-31 · P/E 18.46× · Financials median 19.73× (n=268) 2018-01-31 · P/E 18.31× · Financials median 20.01× (n=269) 2018-02-28 · P/E 20.35× · Financials median 19.26× (n=266) 2018-03-31 · P/E 20.99× · Financials median 19.27× (n=270) 2018-04-30 · P/E 21.95× · Financials median 19.76× (n=271) 2018-05-31 · P/E 23.25× · Financials median 20.26× (n=271) 2018-06-30 · P/E 23.51× · Financials median 19.81× (n=271) 2018-07-31 · P/E 24.62× · Financials median 20.05× (n=271) 2018-08-31 · P/E 25.46× · Financials median 20.53× (n=270) 2018-09-30 · P/E 23.77× · Financials median 19.29× (n=270) 2018-10-31 · P/E 22.89× · Financials median 17.94× (n=271) 2018-11-30 · P/E 24.19× · Financials median 18.66× (n=271) 2018-12-31 · P/E 24.03× · Financials median 16.61× (n=271) 2019-01-31 · P/E 22.79× · Financials median 17.78× (n=271) 2019-02-28 · P/E 14.66× · Financials median 15.42× (n=278) 2019-03-31 · P/E 13.99× · Financials median 13.05× (n=288) 2019-04-30 · P/E 15.84× · Financials median 13.81× (n=289) 2019-05-31 · P/E 15.42× · Financials median 13.08× (n=290) 2019-06-30 · P/E 14.71× · Financials median 13.87× (n=290) 2019-07-31 · P/E 14.31× · Financials median 14.06× (n=290) 2019-08-31 · P/E 13.25× · Financials median 13.25× (n=291) 2019-09-30 · P/E 14.68× · Financials median 13.87× (n=291) 2019-10-31 · P/E 14.36× · Financials median 14.19× (n=291) 2019-11-30 · P/E 14.69× · Financials median 14.54× (n=291) 2019-12-31 · P/E 15.78× · Financials median 14.82× (n=291) 2020-01-31 · P/E 14.28× · Financials median 13.87× (n=291) 2020-02-29 · P/E 15.54× · Financials median 11.66× (n=296) 2020-03-31 · P/E 13.70× · Financials median 8.58× (n=302) 2020-04-30 · P/E 12.25× · Financials median 9.25× (n=306) 2020-05-31 · P/E 13.14× · Financials median 9.09× (n=306) 2020-06-30 · P/E 14.14× · Financials median 9.30× (n=308) 2020-07-31 · P/E 12.12× · Financials median 9.17× (n=310) 2020-08-31 · P/E 11.74× · Financials median 9.36× (n=310) 2020-09-30 · P/E 11.12× · Financials median 8.76× (n=315) 2020-10-31 · P/E 11.60× · Financials median 9.60× (n=315) 2020-11-30 · P/E 12.43× · Financials median 10.90× (n=315) 2020-12-31 · P/E 13.59× · Financials median 11.72× (n=317) 2021-01-31 · P/E 13.09× · Financials median 11.97× (n=317) 2021-02-28 · P/E 14.33× · Financials median 14.33× (n=316) 2021-03-31 · P/E 18.29× · Financials median 14.59× (n=397) 2021-04-30 · P/E 19.00× · Financials median 14.96× (n=398) 2021-05-31 · P/E 18.99× · Financials median 15.29× (n=398) 2021-06-30 · P/E 18.85× · Financials median 14.64× (n=400) 2021-07-31 · P/E 19.00× · Financials median 14.48× (n=400) 2021-08-31 · P/E 19.30× · Financials median 15.08× (n=401) 2021-09-30 · P/E 19.43× · Financials median 15.02× (n=403) 2021-10-31 · P/E 19.62× · Financials median 15.48× (n=403) 2021-11-30 · P/E 19.03× · Financials median 15.04× (n=404) 2021-12-31 · P/E 20.09× · Financials median 15.46× (n=406) 2022-01-31 · P/E 19.32× · Financials median 15.53× (n=406) 2022-02-28 · P/E 12.90× · Financials median 12.86× (n=420) 2022-03-31 · P/E 12.70× · Financials median 10.66× (n=449) 2022-04-30 · P/E 12.19× · Financials median 9.86× (n=449) 2022-05-31 · P/E 12.68× · Financials median 10.10× (n=451) 2022-06-30 · P/E 12.59× · Financials median 9.39× (n=452) 2022-07-31 · P/E 12.72× · Financials median 9.84× (n=453) 2022-08-31 · P/E 12.50× · Financials median 9.69× (n=454) 2022-09-30 · P/E 12.59× · Financials median 9.25× (n=453) 2022-10-31 · P/E 12.39× · Financials median 10.17× (n=457) 2022-11-30 · P/E 12.78× · Financials median 10.47× (n=458) 2022-12-31 · P/E 11.91× · Financials median 10.04× (n=459) 2023-01-31 · P/E 12.32× · Financials median 10.47× (n=460) 2023-02-28 · P/E 11.72× · Financials median 11.06× (n=453) 2023-03-31 · P/E 12.50× · Financials median 9.24× (n=441) 2023-04-30 · P/E 11.17× · Financials median 8.85× (n=441) 2023-05-31 · P/E 11.22× · Financials median 8.24× (n=441) 2023-06-30 · P/E 11.29× · Financials median 8.78× (n=441) 2023-07-31 · P/E 12.40× · Financials median 9.85× (n=443) 2023-08-31 · P/E 10.57× · Financials median 9.10× (n=444) 2023-09-30 · P/E 10.26× · Financials median 8.68× (n=444) 2023-10-31 · P/E 10.58× · Financials median 8.46× (n=444) 2023-11-30 · P/E 11.76× · Financials median 9.36× (n=443) 2023-12-31 · P/E 13.12× · Financials median 10.65× (n=443) 2024-01-31 · P/E 11.85× · Financials median 10.11× (n=443) 2024-02-29 · P/E 10.74× · Financials median 10.38× (n=441) 2024-03-31 · P/E 11.96× · Financials median 11.56× (n=450) 2024-04-30 · P/E 10.86× · Financials median 10.90× (n=447) 2024-05-31 · P/E 11.17× · Financials median 11.23× (n=448) 2024-06-30 · P/E 11.39× · Financials median 11.43× (n=450) 2024-07-31 · P/E 12.90× · Financials median 12.95× (n=449) 2024-08-31 · P/E 12.83× · Financials median 13.06× (n=448) 2024-09-30 · P/E 12.54× · Financials median 13.08× (n=446) 2024-10-31 · P/E 12.05× · Financials median 13.44× (n=445) 2024-11-30 · P/E 13.04× · Financials median 14.85× (n=445) 2024-12-31 · P/E 11.85× · Financials median 13.62× (n=446) 2025-01-31 · P/E 13.41× · Financials median 14.02× (n=446) 2025-02-28 · P/E 13.60× · Financials median 13.53× (n=463) 2025-03-31 · P/E 11.91× · Financials median 12.58× (n=467) 2025-04-30 · P/E 11.39× · Financials median 12.17× (n=467) 2025-05-31 · P/E 10.98× · Financials median 12.72× (n=467) 2025-06-30 · P/E 11.21× · Financials median 13.25× (n=465) 2025-07-31 · P/E 11.25× · Financials median 13.19× (n=466) 2025-08-31 · P/E 11.95× · Financials median 14.11× (n=470) 2025-09-30 · P/E 11.72× · Financials median 13.80× (n=474) 2025-10-31 · P/E 11.46× · Financials median 13.25× (n=475) 2025-11-30 · P/E 11.93× · Financials median 13.84× (n=475) 2025-12-31 · P/E 11.93× · Financials median 14.18× (n=475) 2026-01-31 · P/E 13.47× · Financials median 14.80× (n=475) 2026-02-28 · P/E 13.29× · Financials median 13.41× (n=479) 2026-03-31 · P/E 13.22× · Financials median 12.39× (n=499) 2026-04-30 · P/E 13.07× · Financials median 13.25× (n=498) 2026-05-31 · P/E 12.46× · Financials median 13.11× (n=498) 2026-06-30 · P/E 13.79× · Financials median 14.13× (n=497) 2026-07-14 · P/E 13.63× · Financials median 14.36× (n=572) 2026-08-01 · P/E 17.42× · Financials median 14.57× (n=568) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 15.27× · $25.80 (2026-08-21 close)
Filed earnings only.
Own median 14.14× × $1.69 = $23.90 vs the $25.80 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 11.39× $19.26 −25.4% 25th percentile 12.39× $20.94 −18.8% median 14.14× $23.90 −7.3% 75th percentile 17.63× $29.80 +15.5% 90th percentile 19.64× $33.20 +28.7% today 15.27× $25.80 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2024 EPS (Diluted) $1.69 · close $25.80 (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.
