| Size & multiples | |||
| Market Cap | $1.75B | Enterprise Value | $1.50B |
| P/E (TTM) | 22.39× | PEG (trailing) | 1.68× |
| P/S | 0.63× | P/FCF | 5.67× |
| EV/EBITDA | 3.72× | EV/EBIT | 5.23× |
| EV/Sales | 0.54× | EV/FCF | 4.86× |
| FCF Yield | 17.62% | Buyback Yield | — |
| Owner Earnings (TTM) | $178.7M | Owner Earnings Yield | 10.23% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.15 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.77% |
| After-tax Cost of Debt | 11.43% | Synthetic credit rating | A+ |
| Cost of Debt · embedded (pre-tax) | 14.81% | Cost of Debt · marginal (synthetic) | 4.70% |
| WACC | 9.99% | ROIC | 19.13% |
| EVA Spread (ROIC−WACC) | 9.15% | EVA | $104.1M |
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows latest annual · EPS TTM $5.09 · revenue TTM $2.76B · FCF TTM $308.0M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
No metric had both a value for this name and enough covered peers in this pool.
