| Size & multiples | |||
| Market Cap | $19.75B | Enterprise Value | $33.13B |
| P/E (TTM) | 23.40× | PEG (trailing) | 6.12× |
| P/S | 3.27× | P/FCF | — |
| EV/EBITDA | 12.09× | EV/EBIT | 21.24× |
| EV/Sales | 5.49× | EV/FCF | — |
| FCF Yield | −5.56% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | $882.1M | Owner Earnings Yield | 4.47% |
| Shareholder Yield | 3.13% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.51 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.55% |
| After-tax Cost of Debt | 4.60% | Synthetic credit rating | BB+ |
| Cost of Debt · embedded (pre-tax) | 4.76% | Cost of Debt · marginal (synthetic) | 5.38% |
| WACC | 5.76% | ROIC | 6.43% |
| EVA Spread (ROIC−WACC) | 0.67% | EVA | $157.6M |
FCF sits 224% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.66 · revenue TTM $6.03B · FCF TTM -$1.10B
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Utilities on P/E, EV/EBITDA
P/E 64th · EV/EBITDA 53rd percentile in the Utilities pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 161 Utilities 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 |
|---|---|---|---|---|
| P/E | 23.4x | 20.0x | 15.1x–25.2x | 64 ↑rich |
| EV/EBITDA | 12.3x | 12.1x | 9.7x–14.4x | 53 ↑rich |
| FCF Yield | -3.8% | -1.5% | -6.4%–2.7% | 35 ↓weak |
| Dividend Yield | 3.1% | 2.9% | 2.3%–3.7% | 57 ↑strong |
| Net Margin | 14.4% | 12.5% | 6.4%–18.2% | 58 ↑strong |
| Operating Margin | 25.7% | 21.2% | 11.0%–27.7% | 69 ↑strong |
| ROE | 8.5% | 9.3% | 6.9%–12.3% | 36 ↓weak |
