| Size & multiples | |||
| Market Cap | $6.06B | Enterprise Value | $17.00B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.52× | P/FCF | 11.27× |
| EV/EBITDA | 5.19× | EV/EBIT | 9.09× |
| EV/Sales | 1.47× | EV/FCF | 31.60× |
| FCF Yield | 8.87% | Buyback Yield | 3.78% |
| Owner Earnings (TTM) | $172.0M | Owner Earnings Yield | 2.84% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.86 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 13.32% |
| After-tax Cost of Debt | — | Synthetic credit rating | CC |
| Cost of Debt · embedded (pre-tax) | 19.73% | Cost of Debt · marginal (synthetic) | 16.61% |
| WACC | — | ROIC | 9.71% |
| EVA Spread (ROIC−WACC) | — | EVA | — |
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted), Interest Expense · EPS TTM -$2.42 · revenue TTM $11.56B · FCF TTM $538.0M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Consumer Discretionary on EV/EBITDA
EV/EBITDA 15th percentile in the Consumer Discretionary pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 632 Consumer Discretionary 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 |
|---|---|---|---|---|
| EV/EBITDA | 5.2x | 10.6x | 7.1x–15.9x | 15 ↓cheap |
| FCF Yield | 8.2% | 4.3% | -0.4%–8.9% | 72 ↑strong |
| Net Margin | -4.4% | 2.6% | -2.9%–7.3% | 22 ↓weak |
| Operating Margin | 16.2% | 4.4% | -1.2%–10.0% | 89 ↑strong |
| ROE | -13.1% | 8.4% | -4.9%–18.1% | 20 ↓weak |
