Multiples & cost of capital $122.51 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $7.48B Enterprise Value ⓘ $7.87B P/E (TTM) 30.55× PEG (trailing) 1.14× P/S 3.05× P/FCF 22.05× EV/EBITDA ⓘ 16.20× EV/EBIT 19.90× EV/Sales 3.21× EV/FCF 23.20× FCF Yield ⓘ 4.54% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield 0.47% 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 3.44% WACC — ROIC ⓘ 16.25% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $4.01 · revenue TTM $2.45B · FCF TTM $339.2M
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 2025-12-31). 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) 30.55× sits at the 82nd percentile of its own 138-month range (2015-03→2026-08) — own median 23.31×, 11.86×–39.08× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 30.55× 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) 30.55× 23.31× P/E — own p10–p90 14.95×–33.32×; range 11.86×–39.08×; median 23.31×; today 30.55× · 138 monthly observations 82nd +0.98σ 21.49× 138 · 137 ▸ ROE (FY) 19.2% 16.3% ROE — own p10–p90 13.5%–19.2%; range 11.0%–19.8%; median 16.3%; today 19.2% · 127 monthly observations 88th +1.19σ 8.4% 127 · 11 ▸ ROIC (FY) 21.4% 14.4% ROIC — own p10–p90 11.7%–18.1%; range 11.7%–21.4%; median 14.4%; today 21.4% · 79 monthly observations 99th +2.85σ 8.5% 79 · 8 ▸ Net Margin (FY) 11.3% 8.4% Net Margin — own p10–p90 6.9%–11.3%; range 6.2%–11.6%; median 8.4%; today 11.3% · 138 monthly observations 89th +1.92σ 2.6% 138 · 12 ▸ 12M Momentum 7.8% 22.9% 12M Momentum — own p10–p90 −7.7%–57.4%; range −31.1%–81.9%; median 22.9%; today 7.8% · 141 monthly observations 49th −0.09σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 26.7% 15.5% EPS Growth 3Y — own p10–p90 0.7%–35.3%; range 0.7%–35.3%; median 15.5%; today 26.7% · 103 monthly observations 73rd +0.93σ 2.1% 103 · 9 ▸ Sales Growth 3Y (FY) 15.0% 12.4% Sales Growth 3Y — own p10–p90 3.6%–19.9%; range 3.6%–19.9%; median 12.4%; today 15.0% · 103 monthly observations 62nd +0.74σ 2.9% 103 · 9 Market Cap $7.48B 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 40.98× 9.95× 23.31× Today (live screener basis): 30.55× 2015-03-31 · P/E 15.79× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 15.72× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 14.88× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 14.91× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 14.96× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 14.15× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 13.71× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 15.06× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 16.86× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 15.85× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 14.79× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 11.86× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 13.26× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 13.69× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 13.01× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 12.88× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 13.15× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 13.11× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 13.26× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 12.28× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 15.80× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 15.61× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 15.54× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 20.96× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 19.45× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 21.99× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 22.08× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 24.45× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 26.06× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 26.32× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 29.97× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 30.07× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 30.28× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 28.30× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 28.65× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 20.97× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 21.59× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 21.24× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 23.42× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 22.83× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 23.28× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 25.52× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 26.25× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 21.56× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 23.00× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 19.51× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 21.55× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 15.96× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 16.88× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 18.68× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 15.51× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 17.37× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 20.23× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 19.29× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 21.26× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 21.06× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 21.39× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 20.94× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 20.88× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 16.48× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 15.50× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 15.30× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 16.56× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 16.89× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 17.56× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 18.25× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 16.62× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 16.30× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 17.63× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 18.85× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 18.57× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 23.34× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 24.55× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 26.56× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 27.23× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 25.79× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 25.39× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 26.04× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 24.76× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 27.44× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 27.20× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 27.78× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 25.01× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 23.15× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 20.71× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 20.88× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 21.53× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 21.84× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 25.47× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 24.46× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 22.90× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 28.62× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 29.81× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 28.51× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 32.67× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 32.37× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 27.52× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 26.08× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 26.90× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 32.50× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 31.01× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 30.94× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 30.32× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 29.46× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 34.99× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 38.95× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 39.08× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 32.00× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 33.15× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 31.76× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 35.95× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 32.68× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 39.05× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 36.91× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 36.51× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 31.86× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 38.05× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 36.09× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 38.40× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 23.22× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 21.01× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 23.27× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 26.88× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 30.41× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 36.16× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 35.14× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 34.00× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 33.72× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 32.57× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 31.03× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 30.88× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 29.03× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 26.97× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 30.71× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 26.61× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 32.04× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 29.16× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 31.06× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 30.55× · $122.51 (2026-08-21 close)
Filed earnings only.
Own median 23.31× × $4.01 = $93.48 vs the $122.51 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 14.95× $59.93 −51.1% 25th percentile 17.58× $70.49 −42.5% median 23.31× $93.48 −23.7% 75th percentile 29.93× $120.02 −2.0% 90th percentile 33.32× $133.63 +9.1% today 30.55× $122.51 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.01 · close $122.51 (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.
