Multiples & cost of capital $89.83 · 2026-08-20 · marketstack Size & multiples Market Cap $51.78B Enterprise Value ⓘ $48.12B P/E (TTM) 49.09× PEG (trailing) — P/S 7.95× P/FCF 36.12× EV/EBITDA ⓘ 29.81× EV/EBIT 33.21× EV/Sales 7.39× EV/FCF 33.57× FCF Yield ⓘ 2.77% Buyback Yield 2.33% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.82 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.83% WACC — ROIC ⓘ 15.66% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted), Interest Expense · EPS TTM $1.83 · revenue TTM $6.51B · FCF TTM $1.43B
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. 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 50.43× sits at the 65th percentile of its own 139-month range (2015-02→2026-08) — own median 42.37×, 10.28×–99.65× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 1054 Health Care 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 50.43× 42.37× P/E — own p10–p90 17.72×–64.98×; range 10.28×–99.65×; median 42.37×; today 50.43× · 139 monthly observations 65th +0.26σ 24.86× 139 · 138 ▸ ROE 10.6% 26.1% no band (55 mo · 5 distinct) — — −36.9% 55 · 5 ▸ ROIC 15.7% 23.1% ROIC — own p10–p90 20.1%–34.3%; range 15.7%–34.3%; median 23.1%; today 15.7% · 79 monthly observations 4th −1.56σ −15.4% 79 · 7 ▸ Net Margin 17.7% 28.7% no band (55 mo · 5 distinct) — — −21.3% 55 · 5 ▸ 12M Momentum 11.0% 19.9% 12M Momentum — own p10–p90 −16.0%–55.3%; range −42.4%–97.6%; median 19.9%; today 11.0% · 141 monthly observations 44th −0.16σ 5.1% 141 · 136 ▸ EPS Growth 3Y −9.1% 14.6% EPS Growth 3Y — own p10–p90 −10.3%–43.1%; range −10.3%–43.1%; median 14.6%; today −9.1% · 103 monthly observations 15th −1.67σ 8.4% 103 · 9 ▸ Sales Growth 3Y 10.8% 10.8% Sales Growth 3Y — own p10–p90 0.9%–14.3%; range 0.9%–14.3%; median 10.8%; today 10.8% · 103 monthly observations 50th +0.39σ 9.0% 103 · 9 Market Cap $53.19B 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 · point-in-time monthly 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 105.91× 4.02× 42.37× Today (live screener basis): 50.43× 2015-02-28 · P/E 17.78× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 19.05× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 16.93× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 17.48× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 19.04× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 20.34× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 18.83× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 19.01× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 21.01× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 21.79× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 21.12× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 20.91× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 38.67× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 39.20× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 47.20× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 43.78× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 44.32× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 50.90× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 51.18× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 53.58× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 42.32× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 36.82× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 41.64× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 42.77× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 36.03× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 36.04× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 42.02× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 44.09× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 45.30× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 44.13× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 43.55× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 41.88× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 39.17× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 44.90× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 43.18× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 48.50× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 49.51× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 51.67× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 47.17× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 50.86× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 53.91× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 52.76× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 53.42× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 64.48× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 54.67× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 60.00× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 56.73× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 63.12× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 49.94× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 56.44× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 51.94× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 50.35× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 54.50× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 62.79× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 65.44× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 64.87× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 70.32× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 72.25× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 68.82× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 64.86× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 41.63× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 38.34× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 44.21× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 45.67× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 42.14× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 47.81× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 52.34× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 48.67× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 43.71× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 51.15× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 55.63× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 50.35× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 63.92× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 64.34× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 73.48× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 73.77× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 79.67× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 86.36× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 90.14× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 87.08× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 92.17× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 82.55× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 99.65× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 84.00× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 47.21× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 49.46× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 44.45× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 42.37× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 39.95× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 42.24× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 37.86× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 34.72× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 30.43× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 32.46× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 31.35× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 32.23× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 32.97× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 33.91× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 36.06× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 34.52× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 38.66× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 33.64× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 31.34× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 28.39× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 26.11× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 27.75× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 31.25× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 32.16× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 36.90× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 41.55× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 36.81× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 37.78× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 40.16× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 27.41× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 30.42× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 28.69× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 29.13× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 31.02× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 32.19× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 31.50× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 10.28× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 10.40× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 10.83× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 11.22× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 11.22× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 11.38× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 11.67× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 11.16× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 11.83× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 12.43× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 12.23× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 11.67× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 47.25× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 43.76× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 45.63× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 47.25× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 49.43× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 50.16× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 47.50× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 49.09× · $89.83 (2026-08-20 close)
Filed earnings only.
Own median 42.37× × $1.83 = $77.54 vs the $89.83 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 17.72× $32.43 −63.9% 25th percentile 31.34× $57.36 −36.1% median 42.37× $77.54 −13.7% 75th percentile 51.17× $93.64 +4.2% 90th percentile 64.98× $118.92 +32.4% today 49.09× $89.83 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $1.83 · close $89.83 (2026-08-20)ⓘ 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.
