Multiples & cost of capital $221.60 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $25.28B Enterprise Value ⓘ $27.39B P/E (TTM) 21.35× PEG (trailing) 2.34× P/S 1.91× P/FCF 22.59× EV/EBITDA ⓘ 12.78× EV/EBIT 17.31× EV/Sales 2.07× EV/FCF 24.48× FCF Yield ⓘ 4.43% Buyback Yield 2.66% Owner Earnings Yield — Shareholder Yield 5.40% Cost of capital & EVAmethodology → Beta (5y monthly) 0.59 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 4.74% WACC — ROIC ⓘ 32.48% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted), Interest Expense · EPS TTM $10.38 · revenue TTM $13.21B · FCF TTM $1.12B
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 2026-05-31). 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) 25.01× sits at the 64th percentile of its own 129-month range (2014-12→2026-08) — own median 22.07×, 9.57×–31.75× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 21.35× 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) 25.01× 22.07× P/E — own p10–p90 12.85×–28.83×; range 9.57×–31.75×; median 22.07×; today 25.01× · 129 monthly observations 64th +0.32σ 21.49× 129 · 128 ▸ ROE (FY) 46.1% 31.1% ROE — own p10–p90 17.5%–46.1%; range −2.2%–46.2%; median 31.1%; today 46.1% · 134 monthly observations 86th +1.16σ 8.4% 134 · 11 ▸ ROIC (FY) 31.7% 31.7% ROIC — own p10–p90 1.4%–39.1%; range 1.4%–39.1%; median 31.7%; today 31.7% · 74 monthly observations 42nd +0.19σ 8.5% 74 · 6 ▸ Net Margin (FY) 8.7% 8.7% Net Margin — own p10–p90 4.6%–9.9%; range −0.7%–10.5%; median 8.7%; today 8.7% · 141 monthly observations 52nd +0.42σ 2.6% 141 · 12 ▸ 12M Momentum −4.4% 19.9% 12M Momentum — own p10–p90 −8.4%–47.3%; range −53.5%–162.3%; median 19.9%; today −4.4% · 141 monthly observations 17th −0.85σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 6.2% 9.1% EPS Growth 3Y — own p10–p90 −4.7%–25.2%; range −4.7%–25.2%; median 9.1%; today 6.2% · 86 monthly observations 36th −0.46σ 2.1% 86 · 7 ▸ Sales Growth 3Y (FY) 7.8% 6.1% Sales Growth 3Y — own p10–p90 −3.8%–16.5%; range −3.8%–16.5%; median 6.1%; today 7.8% · 110 monthly observations 72nd +0.31σ 2.9% 110 · 9 Market Cap $25.28B 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 129 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 33.31× 8.02× 22.07× Today (live screener basis): 25.01× 2014-12-31 · P/E 24.37× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 25.51× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 26.60× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 28.82× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 26.51× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 27.24× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 29.54× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 12.05× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 11.11× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 11.20× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 10.11× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 10.27× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 11.63× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 11.53× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 11.68× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 12.12× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 11.38× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 12.40× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 11.58× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 21.23× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 21.26× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 21.14× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 22.34× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 25.28× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 25.08× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 25.27× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 25.75× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 28.85× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 29.38× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 30.67× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 31.19× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 22.07× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 21.60× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 20.73× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 21.65× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 22.19× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 25.27× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 25.22× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 24.26× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 22.43× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 24.44× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 23.00× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 28.17× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 22.61× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 24.53× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 23.51× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 22.53× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 23.37× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 21.11× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 22.18× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 23.70× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 25.68× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 24.86× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 24.59× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 25.74× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 21.36× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 21.26× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 20.78× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 19.73× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 20.82× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 19.16× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 20.46× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 17.14× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 9.57× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 12.97× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 13.51× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 13.32× · Consumer Discretionary median 16.75× (n=230) 2021-07-31 · P/E 30.58× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 31.58× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 31.75× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 30.22× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 28.92× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 31.58× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 29.32× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 30.44× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 27.87× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 27.62× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 26.21× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 23.71× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 16.85× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 16.74× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 17.09× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 19.37× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 19.89× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 18.72× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 20.02× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 19.35× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 21.00× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 20.56× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 21.45× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 22.61× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 21.14× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 19.46× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 17.92× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 18.21× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 19.58× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 20.56× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 20.35× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 21.37× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 20.92× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 19.20× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 18.82× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 18.94× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 17.19× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 18.58× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 19.29× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 18.80× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 20.71× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 21.94× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 22.94× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 23.56× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 24.41× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 23.58× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 25.17× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 25.61× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 22.76× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 23.36× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 21.49× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 20.33× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 20.27× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 20.77× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 22.50× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 24.14× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 22.13× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 22.64× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 23.01× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 23.25× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 22.20× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 23.36× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 25.01× · $221.60 (2026-08-21 close)
Filed earnings only.
Own median 22.07× × $8.86 = $195.57 vs the $221.60 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.85× $113.89 −48.6% 25th percentile 19.37× $171.61 −22.6% median 22.07× $195.57 −11.7% 75th percentile 24.86× $220.28 −0.6% 90th percentile 28.83× $255.41 +15.3% today 25.01× $221.60 —
▸ Show the arithmetic for every rowReference computation · 129 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $8.86 · close $221.60 (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.
