Multiples & cost of capital $11.08 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $275.6M Enterprise Value ⓘ $342.3M P/E (TTM) 17.05× PEG (trailing) — P/S 0.96× P/FCF 8.43× EV/EBITDA ⓘ 9.29× EV/EBIT 10.98× EV/Sales 1.19× EV/FCF 10.47× FCF Yield ⓘ 11.86% Buyback Yield 23.77% Owner Earnings Yield — Shareholder Yield 28.34% Cost of capital & EVAmethodology → Beta (5y monthly) 0.92 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.47% WACC — ROIC ⓘ 11.75% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $0.65 · revenue TTM $287.0M · FCF TTM $32.7M
Cash-flow figures use the latest fiscal year: this filer tags quarterly cash flows year-to-date only and the missing discrete quarters could not be derived (irregular fiscal quarters or a tagging change), so no four consecutive quarters exist to sum. 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) 24.09× sits at the 55th percentile of its own 138-month range (2015-03→2026-08) — own median 22.20×, 14.06×–124.35× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 17.05× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 862 Industrials 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) 24.09× 22.20× P/E — own p10–p90 17.40×–47.43×; range 14.06×–124.35×; median 22.20×; today 24.09× · 138 monthly observations 55th −0.33σ 25.17× 138 · 136 ▸ ROE (FY) 14.1% 24.5% ROE — own p10–p90 14.4%–45.5%; range 14.1%–46.0%; median 24.5%; today 14.1% · 102 monthly observations 3rd −1.21σ 10.5% 102 · 9 ▸ ROIC (FY) 11.7% 28.7% ROIC — own p10–p90 18.3%–44.1%; range 11.7%–44.1%; median 28.7%; today 11.7% · 102 monthly observations 3rd −1.92σ 9.9% 102 · 9 ▸ Net Margin (FY) 4.2% 8.4% Net Margin — own p10–p90 4.1%–13.9%; range 2.3%–14.9%; median 8.4%; today 4.2% · 138 monthly observations 20th −1.12σ 4.7% 138 · 12 ▸ 12M Momentum −58.3% 11.8% 12M Momentum — own p10–p90 −20.3%–59.6%; range −56.2%–135.6%; median 11.8%; today −58.3% · 141 monthly observations 0th −1.94σ 14.7% 141 · 140 ▸ EPS Growth 3Y (FY) −28.9% 2.9% EPS Growth 3Y — own p10–p90 −38.8%–30.9%; range −38.8%–30.9%; median 2.9%; today −28.9% · 79 monthly observations 20th −1.29σ 7.1% 79 · 7 ▸ Sales Growth 3Y (FY) 1.3% 1.3% Sales Growth 3Y — own p10–p90 −5.7%–6.5%; range −5.7%–6.5%; median 1.3%; today 1.3% · 79 monthly observations 65th +0.14σ 5.4% 79 · 7 Market Cap $275.65M 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 132.07× 6.34× 22.20× Today (live screener basis): 24.09× 2015-03-31 · P/E 27.09× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 29.09× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 35.85× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 40.70× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 38.79× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 42.70× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 41.67× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 45.09× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 57.39× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 48.70× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 44.76× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 42.12× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 35.16× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 34.60× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 34.00× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 32.26× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 31.14× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 38.02× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 38.42× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 37.49× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 41.30× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 41.07× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 37.79× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 46.88× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 29.53× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 30.05× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 22.21× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 23.48× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 24.88× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 20.70× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 23.02× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 23.39× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 24.74× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 23.80× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 24.26× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 27.32× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 18.89× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 19.07× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 18.94× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 18.91× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 21.21× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 24.08× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 23.71× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 24.08× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 20.76× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 18.84× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 21.16× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 19.13× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 21.35× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 20.74× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 21.74× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 22.69× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 22.19× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 21.80× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 22.24× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 22.85× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 20.72× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 21.81× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 20.89× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 20.81× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 17.67× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 20.60× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 19.15× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 18.81× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 19.15× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 17.51× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 15.53× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 17.94× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 19.56× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 19.99× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 18.92× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 21.69× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 96.41× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 97.82× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 104.76× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 106.00× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 105.41× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 115.29× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 115.41× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 124.35× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 120.35× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 120.76× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 112.59× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 121.88× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 18.30× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 18.64× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 16.26× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 15.06× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 16.64× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 16.29× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 14.06× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 17.33× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 18.33× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 16.17× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 17.54× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 14.79× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 14.44× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 14.50× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 15.15× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 17.46× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 18.16× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 18.41× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 18.43× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 17.41× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 17.43× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 17.79× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 18.06× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 19.31× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 19.60× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 17.49× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 17.99× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 17.52× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 22.00× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 21.37× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 21.19× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 19.61× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 25.27× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 24.77× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 24.90× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 28.93× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 27.83× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 24.32× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 23.35× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 24.21× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 22.28× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 19.83× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 18.10× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 17.25× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 17.59× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 18.70× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 17.38× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 29.70× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 28.28× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 28.07× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 25.07× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 23.41× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 23.07× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 23.20× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 24.09× · $11.08 (2026-08-21 close)
Filed earnings only.
Own median 22.20× × $0.46 = $10.21 vs the $11.08 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 17.40× $8.01 −27.7% 25th percentile 18.72× $8.61 −22.3% median 22.20× $10.21 −7.8% 75th percentile 29.96× $13.78 +24.4% 90th percentile 47.43× $21.82 +96.9% today 24.09× $11.08 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.46 · close $11.08 (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.
