Multiples & cost of capital $31.72 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $3.41B Enterprise Value ⓘ $4.43B P/E (TTM) 3.16× PEG (trailing) — P/S 0.45× P/FCF 29.17× EV/EBITDA ⓘ 7.89× EV/EBIT 21.07× EV/Sales 0.58× EV/FCF 37.82× FCF Yield ⓘ 3.43% Buyback Yield 16.47% Owner Earnings Yield — Shareholder Yield 17.96% Cost of capital & EVAmethodology → Beta (5y monthly) 1.99 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 3.36% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $10.05 · revenue TTM $7.66B · FCF TTM $117.0M
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) 49.56× sits at the 85th percentile of its own 103-month range (2015-02→2026-08) — own median 11.83×, 4.33×–61.31× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 3.16× 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) 49.56× 11.83× P/E — own p10–p90 5.46×–46.18×; range 4.33×–61.31×; median 11.83×; today 49.56× · 103 monthly observations 85th +1.52σ 21.49× 103 · 103 ▸ ROE (FY) 7.8% 10.2% ROE — own p10–p90 −3.9%–36.2%; range −13.9%–67.9%; median 10.2%; today 7.8% · 127 monthly observations 41st −0.27σ 8.4% 127 · 11 ▸ ROIC (FY) 16.5% 5.7% ROIC — own p10–p90 −2.3%–17.8%; range −3.8%–19.5%; median 5.7%; today 16.5% · 127 monthly observations 71st +1.15σ 8.5% 127 · 12 ▸ Net Margin (FY) 1.1% 2.2% Net Margin — own p10–p90 −0.7%–5.2%; range −2.4%–11.0%; median 2.2%; today 1.1% · 139 monthly observations 37th −0.37σ 2.6% 139 · 12 ▸ 12M Momentum 76.6% −1.5% 12M Momentum — own p10–p90 −38.1%–96.5%; range −56.5%–212.8%; median −1.5%; today 76.6% · 141 monthly observations 78th +0.85σ 3.4% 141 · 139 ▸ EPS Growth 3Y (FY) −22.6% (2023-01) −24.9% no band (48 mo · 4 distinct) — — 2.1% 48 · 4 ▸ Sales Growth 3Y (FY) −9.6% 2.9% Sales Growth 3Y — own p10–p90 −4.7%–13.9%; range −9.6%–13.9%; median 2.9%; today −9.6% · 103 monthly observations 3rd −2.02σ 2.9% 103 · 9 Market Cap $3.41B 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 103 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 65.30× 0.34× 11.83× Today (live screener basis): 49.56× 2015-02-28 · P/E 11.88× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 11.50× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 11.72× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 11.83× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 11.18× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 10.09× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 9.53× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 8.63× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 9.13× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 8.93× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 7.50× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 6.46× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 12.57× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 14.23× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 13.06× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 12.14× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 10.67× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 13.78× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 14.57× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 15.75× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 15.64× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 17.06× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 19.17× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 20.34× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 4.33× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 4.43× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 4.45× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 4.84× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 5.12× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 5.44× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 5.52× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 6.41× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 6.99× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 7.58× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 7.34× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 7.57× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 37.42× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 36.28× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 33.42× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 31.41× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 28.44× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 30.07× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 27.56× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 26.30× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 21.93× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 20.44× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 19.20× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 24.82× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 6.79× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 6.10× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 6.70× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 5.01× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 6.85× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 5.74× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 4.37× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 4.96× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 5.58× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 5.82× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 6.25× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 5.30× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 9.22× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 5.01× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 7.37× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 8.10× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 7.81× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 7.33× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 8.94× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 7.90× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 8.97× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 10.79× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 12.51× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 12.41× · Consumer Discretionary median 22.14× (n=223) 2022-02-28 · P/E 13.79× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 13.01× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 10.97× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 12.27× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 10.42× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 12.41× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 11.46× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 8.47× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 11.82× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 13.04× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 11.21× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 13.44× · Consumer Discretionary median 15.09× (n=291) 2024-02-29 · P/E 48.08× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 48.85× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 47.81× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 54.08× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 46.62× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 48.88× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 43.42× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 40.62× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 29.50× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 38.46× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 44.46× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 61.31× · Consumer Discretionary median 20.61× (n=294) 2026-02-28 · P/E 53.50× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 52.58× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 56.95× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 55.33× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 42.52× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 42.56× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 42.28× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 49.56× · $31.72 (2026-08-21 close)
Filed earnings only.
Own median 11.83× × $0.64 = $7.57 vs the $31.72 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 5.46× $3.49 −89.0% 25th percentile 7.44× $4.76 −85.0% median 11.83× $7.57 −76.1% 75th percentile 26.93× $17.23 −45.7% 90th percentile 46.18× $29.56 −6.8% today 49.56× $31.72 —
▸ Show the arithmetic for every rowReference computation · 103 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.64 · close $31.72 (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.
