Multiples & cost of capital $157.26 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $87.72B Enterprise Value ⓘ — P/E (TTM) 38.93× PEG (trailing) — P/S 4.71× P/FCF 25.35× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 3.94% Buyback Yield 1.05% Owner Earnings Yield — Shareholder Yield 2.45% Cost of capital & EVAmethodology → Beta (5y monthly) 1.22 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); latest annual for: EPS (Diluted) · EPS TTM $4.04 · revenue TTM $18.64B · FCF TTM $3.46B
No four consecutive quarters could be summed for EPS (Diluted); 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 2025-09-30). 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) 38.93× sits at the 94th percentile of its own 141-month range (2014-12→2026-08) — own median 20.52×, 3.89×–42.42× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 38.93× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 844 Information Technology 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) 38.93× 20.52× P/E — own p10–p90 12.24×–34.80×; range 3.89×–42.42×; median 20.52×; today 38.93× · 141 monthly observations 94th +1.64σ 32.13× 141 · 141 ▸ ROE (FY) 10.9% 24.9% ROE — own p10–p90 10.9%–31.9%; range 9.3%–85.1%; median 24.9%; today 10.9% · 130 monthly observations 13th −0.89σ 4.1% 130 · 11 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 12.7% 12.6% Net Margin — own p10–p90 11.3%–23.4%; range 9.9%–87.2%; median 12.6%; today 12.7% · 141 monthly observations 62nd −0.35σ 1.6% 141 · 12 ▸ 12M Momentum −1.7% 10.1% 12M Momentum — own p10–p90 −13.2%–33.5%; range −30.0%–95.0%; median 10.1%; today −1.7% · 141 monthly observations 49th −0.11σ 2.4% 141 · 141 ▸ EPS Growth 3Y (FY) −9.3% 3.4% EPS Growth 3Y — own p10–p90 −8.1%–91.9%; range −9.3%–91.9%; median 3.4%; today −9.3% · 106 monthly observations 5th −0.73σ 11.5% 106 · 9 ▸ Sales Growth 3Y (FY) 9.3% 2.3% Sales Growth 3Y — own p10–p90 −9.4%–10.6%; range −9.4%–10.6%; median 2.3%; today 9.3% · 106 monthly observations 84th +1.19σ 5.5% 106 · 9 Market Cap $87.72B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 47.53× 1.03× 20.52× Today (live screener basis): 38.93× 2014-12-31 · P/E 20.37× · Information Technology median 25.45× (n=66) 2015-01-31 · P/E 18.79× · Information Technology median 25.44× (n=70) 2015-02-28 · P/E 19.12× · Information Technology median 27.71× (n=124) 2015-03-31 · P/E 18.69× · Information Technology median 27.05× (n=143) 2015-04-30 · P/E 19.42× · Information Technology median 26.68× (n=143) 2015-05-31 · P/E 19.90× · Information Technology median 27.47× (n=143) 2015-06-30 · P/E 18.29× · Information Technology median 26.95× (n=143) 2015-07-31 · P/E 17.08× · Information Technology median 27.13× (n=143) 2015-08-31 · P/E 15.75× · Information Technology median 24.79× (n=144) 2015-09-30 · P/E 14.58× · Information Technology median 24.24× (n=144) 2015-10-31 · P/E 15.59× · Information Technology median 26.87× (n=144) 2015-11-30 · P/E 12.53× · Information Technology median 26.77× (n=146) 2015-12-31 · P/E 11.99× · Information Technology median 25.10× (n=150) 2016-01-31 · P/E 11.52× · Information Technology median 23.59× (n=149) 2016-02-29 · P/E 12.24× · Information Technology median 23.00× (n=145) 2016-03-31 · P/E 13.63× · Information Technology median 24.91× (n=144) 2016-04-30 · P/E 13.69× · Information Technology median 24.56× (n=144) 2016-05-31 · P/E 13.04× · Information Technology median 23.88× (n=141) 2016-06-30 · P/E 13.07× · Information Technology median 24.51× (n=142) 2016-07-31 · P/E 14.01× · Information Technology median 26.06× (n=142) 2016-08-31 · P/E 13.20× · Information Technology median 27.27× (n=142) 2016-09-30 · P/E 13.66× · Information Technology median 27.58× (n=142) 2016-10-31 · P/E 12.70× · Information Technology median 27.09× (n=141) 2016-11-30 · P/E 22.40× · Information Technology median 27.83× (n=142) 2016-12-31 · P/E 22.12× · Information Technology median 27.43× (n=142) 2017-01-31 · P/E 23.28× · Information Technology median 29.03× (n=142) 2017-02-28 · P/E 23.85× · Information Technology median 29.04× (n=148) 2017-03-31 · P/E 23.75× · Information Technology median 30.35× (n=152) 2017-04-30 · P/E 23.92× · Information Technology median 31.06× (n=153) 2017-05-31 · P/E 23.46× · Information Technology median 32.02× (n=154) 2017-06-30 · P/E 23.66× · Information Technology median 30.49× (n=154) 2017-07-31 · P/E 23.65× · Information Technology median 31.90× (n=154) 2017-08-31 · P/E 23.43× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 24.94× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 25.58× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 27.58× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 29.66× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 30.74× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 30.24× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 29.06× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 28.26× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 30.14× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 29.42× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 30.76× · Information Technology median 32.64× (n=155) 2018-08-31 · P/E 32.65× · Information Technology median 34.52× (n=156) 2018-09-30 · P/E 32.59× · Information Technology median 34.21× (n=154) 2018-10-31 · P/E 28.89× · Information Technology median 29.85× (n=154) 2018-11-30 · P/E 19.51× · Information Technology median 31.70× (n=152) 2018-12-31 · P/E 17.27× · Information Technology median 28.38× (n=153) 2019-01-31 · P/E 18.92× · Information Technology median 31.18× (n=153) 2019-02-28 · P/E 19.70× · Information Technology median 30.48× (n=160) 2019-03-31 · P/E 19.79× · Information Technology median 30.43× (n=163) 2019-04-30 · P/E 20.52× · Information Technology median 31.51× (n=161) 2019-05-31 · P/E 17.41× · Information Technology median 28.20× (n=162) 2019-06-30 · P/E 19.28× · Information Technology median 29.08× (n=164) 2019-07-31 · P/E 18.75× · Information Technology median 29.63× (n=164) 2019-08-31 · P/E 17.22× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 19.32× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 20.27× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 19.91× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 20.56× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 19.31× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 17.28× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 12.84× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 15.37× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 16.45× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 16.72× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 16.71× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 18.73× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 17.67× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 17.46× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 23.71× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 24.81× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 24.49× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 26.51× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 27.85× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 27.93× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 29.53× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 29.70× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 31.14× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 32.56× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 29.07× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 29.94× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 22.99× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 24.34× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 24.07× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 24.32× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 25.67× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 23.61× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 23.21× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 20.82× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 23.58× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 21.40× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 19.17× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 22.67× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 17.70× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 17.76× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 16.68× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 15.29× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 16.11× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 15.39× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 14.36× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 16.71× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 16.89× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 18.16× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 17.85× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 16.45× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 3.89× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 4.25× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 4.01× · Information Technology median 29.57× (n=232) 2024-02-29 · P/E 4.67× · Information Technology median 33.32× (n=241) 2024-03-31 · P/E 4.96× · Information Technology median 32.82× (n=238) 2024-04-30 · P/E 4.71× · Information Technology median 30.80× (n=239) 2024-05-31 · P/E 4.90× · Information Technology median 31.60× (n=241) 2024-06-30 · P/E 4.81× · Information Technology median 31.41× (n=241) 2024-07-31 · P/E 5.12× · Information Technology median 31.99× (n=241) 2024-08-31 · P/E 4.61× · Information Technology median 31.42× (n=239) 2024-09-30 · P/E 4.78× · Information Technology median 31.46× (n=240) 2024-10-31 · P/E 4.73× · Information Technology median 31.67× (n=242) 2024-11-30 · P/E 38.66× · Information Technology median 34.97× (n=239) 2024-12-31 · P/E 36.13× · Information Technology median 34.50× (n=238) 2025-01-31 · P/E 37.89× · Information Technology median 34.75× (n=236) 2025-02-28 · P/E 35.45× · Information Technology median 33.15× (n=251) 2025-03-31 · P/E 31.96× · Information Technology median 29.89× (n=255) 2025-04-30 · P/E 30.64× · Information Technology median 29.20× (n=253) 2025-05-31 · P/E 34.80× · Information Technology median 32.67× (n=254) 2025-06-30 · P/E 38.87× · Information Technology median 34.45× (n=255) 2025-07-31 · P/E 42.42× · Information Technology median 34.01× (n=255) 2025-08-31 · P/E 38.48× · Information Technology median 35.61× (n=257) 2025-09-30 · P/E 38.24× · Information Technology median 35.97× (n=260) 2025-10-31 · P/E 40.69× · Information Technology median 35.06× (n=260) 2025-11-30 · P/E 33.01× · Information Technology median 33.58× (n=257) 2025-12-31 · P/E 32.85× · Information Technology median 34.62× (n=255) 2026-01-31 · P/E 36.38× · Information Technology median 33.78× (n=256) 2026-02-28 · P/E 37.31× · Information Technology median 31.08× (n=265) 2026-03-31 · P/E 32.43× · Information Technology median 30.46× (n=278) 2026-04-30 · P/E 34.76× · Information Technology median 34.18× (n=280) 2026-05-31 · P/E 35.60× · Information Technology median 34.75× (n=284) 2026-06-30 · P/E 35.43× · Information Technology median 33.66× (n=285) 2026-07-14 · P/E 33.51× · Information Technology median 33.44× (n=380) 2026-08-01 · P/E 36.79× · Information Technology median 32.13× (n=361) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 38.93× · $157.26 (2026-08-21 close)
Filed earnings only.
Own median 20.52× × $4.04 = $82.89 vs the $157.26 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.24× $49.44 −68.6% 25th percentile 16.68× $67.37 −57.2% median 20.52× $82.89 −47.3% 75th percentile 29.07× $117.46 −25.3% 90th percentile 34.80× $140.61 −10.6% today 38.93× $157.26 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.04 · close $157.26 (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.
