Multiples & cost of capital $186.46 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $41.73B Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S 3.43× P/FCF 18.73× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 5.34% Buyback Yield 1.05% Owner Earnings Yield — Shareholder Yield 3.73% Cost of capital & EVAmethodology → Beta (5y monthly) 0.11 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.19% WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM — · revenue TTM $12.16B · FCF TTM $2.23B
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
Full 10Y 5Y 3Y 1Y
sector median from 198 Consumer Staples 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) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▾ ROE (FY) 18.9% 59.2% ROE — own p10–p90 41.8%–92.1%; range 18.9%–101.8%; median 59.2%; today 18.9% · 127 monthly observations 3rd −2.14σ 8.3% 127 · 11 ▸ ROIC (FY) 38.6% (2020-01) 30.0% no band (48 mo · 4 distinct) — — 8.8% 48 · 4 ▸ Net Margin (FY) 7.6% 15.1% Net Margin — own p10–p90 7.6%–16.7%; range 6.9%–19.8%; median 15.1%; today 7.6% · 139 monthly observations 11th −1.59σ 4.0% 139 · 12 ▸ 12M Momentum −2.3% 6.6% 12M Momentum — own p10–p90 −12.2%–38.3%; range −27.8%–61.4%; median 6.6%; today −2.3% · 141 monthly observations 53rd −0.06σ −4.7% 141 · 140 EPS Growth 3Y (FY) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▸ Sales Growth 3Y (FY) 3.9% 3.9% Sales Growth 3Y — own p10–p90 0.4%–11.1%; range 0.4%–11.1%; median 3.9%; today 3.9% · 103 monthly observations 50th −0.29σ 4.0% 103 · 9 Market Cap $41.73B 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.
ROE (FY) · point-in-time monthly 127 monthly observations · 2016-02 → 2026-08
2017 2019 2021 2023 2025 108.4% 0.8% 59.2% Today (live screener basis): 18.9% 2016-02-29 · ROE 41.8% · Consumer Staples median 16.0% (n=35) 2016-03-31 · ROE 41.8% · Consumer Staples median 15.8% (n=40) 2016-04-30 · ROE 41.8% · Consumer Staples median 17.1% (n=39) 2016-05-31 · ROE 41.8% · Consumer Staples median 17.2% (n=42) 2016-06-30 · ROE 41.8% · Consumer Staples median 17.4% (n=43) 2016-07-31 · ROE 41.8% · Consumer Staples median 17.4% (n=43) 2016-08-31 · ROE 41.8% · Consumer Staples median 17.6% (n=44) 2016-09-30 · ROE 41.8% · Consumer Staples median 17.6% (n=44) 2016-10-31 · ROE 41.8% · Consumer Staples median 17.6% (n=44) 2016-11-30 · ROE 41.8% · Consumer Staples median 17.9% (n=44) 2016-12-31 · ROE 41.8% · Consumer Staples median 18.1% (n=44) 2017-01-31 · ROE 41.8% · Consumer Staples median 18.1% (n=44) 2017-02-28 · ROE 80.7% · Consumer Staples median 17.4% (n=45) 2017-03-31 · ROE 80.7% · Consumer Staples median 18.1% (n=46) 2017-04-30 · ROE 80.7% · Consumer Staples median 18.4% (n=46) 2017-05-31 · ROE 80.7% · Consumer Staples median 18.3% (n=46) 2017-06-30 · ROE 80.7% · Consumer Staples median 18.3% (n=46) 2017-07-31 · ROE 80.7% · Consumer Staples median 18.0% (n=46) 2017-08-31 · ROE 80.7% · Consumer Staples median 18.0% (n=46) 2017-09-30 · ROE 80.7% · Consumer Staples median 18.0% (n=46) 2017-10-31 · ROE 80.7% · Consumer Staples median 18.0% (n=46) 2017-11-30 · ROE 80.7% · Consumer Staples median 17.6% (n=46) 2017-12-31 · ROE 80.7% · Consumer Staples median 17.6% (n=46) 2018-01-31 · ROE 80.7% · Consumer Staples median 17.6% (n=46) 2018-02-28 · ROE 92.1% · Consumer Staples median 17.7% (n=48) 2018-03-31 · ROE 92.1% · Consumer Staples median 17.6% (n=52) 2018-04-30 · ROE 92.1% · Consumer Staples median 17.6% (n=52) 2018-05-31 · ROE 92.1% · Consumer Staples median 16.5% (n=52) 2018-06-30 · ROE 92.1% · Consumer Staples median 17.1% (n=52) 2018-07-31 · ROE 92.1% · Consumer Staples median 17.7% (n=52) 2018-08-31 · ROE 92.1% · Consumer Staples median 17.7% (n=52) 2018-09-30 · ROE 92.1% · Consumer Staples median 17.5% (n=52) 2018-10-31 · ROE 92.1% · Consumer Staples median 17.4% (n=53) 2018-11-30 · ROE 92.1% · Consumer Staples median 17.4% (n=53) 2018-12-31 · ROE 92.1% · Consumer Staples median 17.6% (n=53) 2019-01-31 · ROE 92.1% · Consumer Staples median 17.6% (n=53) 2019-02-28 · ROE 101.8% · Consumer Staples median 16.0% (n=53) 2019-03-31 · ROE 101.8% · Consumer Staples median 16.0% (n=53) 2019-04-30 · ROE 101.8% · Consumer Staples median 15.7% (n=54) 2019-05-31 · ROE 101.8% · Consumer Staples median 15.2% (n=54) 2019-06-30 · ROE 101.8% · Consumer Staples median 13.9% (n=54) 2019-07-31 · ROE 101.8% · Consumer Staples median 13.2% (n=54) 2019-08-31 · ROE 101.8% · Consumer Staples median 13.3% (n=54) 2019-09-30 · ROE 101.8% · Consumer Staples median 13.3% (n=54) 2019-10-31 · ROE 101.8% · Consumer Staples median 13.3% (n=54) 2019-11-30 · ROE 101.8% · Consumer Staples median 12.5% (n=55) 2019-12-31 · ROE 101.8% · Consumer Staples median 12.5% (n=55) 2020-01-31 · ROE 101.8% · Consumer Staples median 12.5% (n=55) 2020-02-29 · ROE 73.3% · Consumer Staples median 12.3% (n=55) 2020-03-31 · ROE 73.3% · Consumer Staples median 13.0% (n=56) 2020-04-30 · ROE 73.3% · Consumer Staples median 12.9% (n=56) 2020-05-31 · ROE 73.3% · Consumer Staples median 13.1% (n=58) 2020-06-30 · ROE 73.3% · Consumer Staples median 13.1% (n=58) 2020-07-31 · ROE 73.3% · Consumer Staples median 13.0% (n=59) 2020-08-31 · ROE 73.3% · Consumer Staples median 13.0% (n=60) 2020-09-30 · ROE 73.3% · Consumer Staples median 13.0% (n=60) 2020-10-31 · ROE 73.3% · Consumer Staples median 13.0% (n=60) 2020-11-30 · ROE 73.3% · Consumer Staples median 13.0% (n=61) 2020-12-31 · ROE 73.3% · Consumer Staples median 13.0% (n=61) 2021-01-31 · ROE 73.3% · Consumer Staples median 13.0% (n=61) 2021-02-28 · ROE 64.4% · Consumer Staples median 12.9% (n=59) 2021-03-31 · ROE 64.4% · Consumer Staples median 12.2% (n=58) 2021-04-30 · ROE 64.4% · Consumer Staples median 12.3% (n=59) 2021-05-31 · ROE 64.4% · Consumer Staples median 11.0% (n=95) 2021-06-30 · ROE 64.4% · Consumer Staples median 10.9% (n=96) 2021-07-31 · ROE 64.4% · Consumer Staples median 11.3% (n=98) 2021-08-31 · ROE 64.4% · Consumer Staples median 11.3% (n=98) 2021-09-30 · ROE 64.4% · Consumer Staples median 11.3% (n=98) 2021-10-31 · ROE 64.4% · Consumer Staples median 10.9% (n=100) 2021-11-30 · ROE 64.4% · Consumer Staples median 11.0% (n=101) 2021-12-31 · ROE 64.4% · Consumer Staples median 11.0% (n=103) 2022-01-31 · ROE 64.4% · Consumer Staples median 10.8% (n=105) 2022-02-28 · ROE 59.2% · Consumer Staples median 11.0% (n=107) 2022-03-31 · ROE 59.2% · Consumer Staples median 8.8% (n=129) 2022-04-30 · ROE 59.2% · Consumer Staples median 8.9% (n=134) 2022-05-31 · ROE 59.2% · Consumer Staples median 10.6% (n=143) 2022-06-30 · ROE 59.2% · Consumer Staples median 10.0% (n=143) 2022-07-31 · ROE 59.2% · Consumer Staples median 10.1% (n=144) 2022-08-31 · ROE 59.2% · Consumer Staples median 10.4% (n=144) 2022-09-30 · ROE 59.2% · Consumer Staples median 10.4% (n=144) 2022-10-31 · ROE 59.2% · Consumer Staples median 10.4% (n=144) 2022-11-30 · ROE 59.2% · Consumer Staples median 10.6% (n=144) 2022-12-31 · ROE 59.2% · Consumer Staples median 10.6% (n=144) 2023-01-31 · ROE 59.2% · Consumer Staples median 10.6% (n=144) 2023-02-28 · ROE 54.3% · Consumer Staples median 10.6% (n=145) 2023-03-31 · ROE 54.3% · Consumer Staples median 9.8% (n=154) 2023-04-30 · ROE 54.3% · Consumer Staples median 9.8% (n=155) 2023-05-31 · ROE 54.3% · Consumer Staples median 8.3% (n=154) 2023-06-30 · ROE 54.3% · Consumer Staples median 8.3% (n=154) 2023-07-31 · ROE 54.3% · Consumer Staples median 7.8% (n=154) 2023-08-31 · ROE 54.3% · Consumer Staples median 7.8% (n=154) 2023-09-30 · ROE 54.3% · Consumer Staples median 7.8% (n=154) 2023-10-31 · ROE 54.3% · Consumer Staples median 8.1% (n=154) 2023-11-30 · ROE 54.3% · Consumer Staples median 8.1% (n=154) 2023-12-31 · ROE 54.3% · Consumer Staples median 8.1% (n=154) 2024-01-31 · ROE 54.3% · Consumer Staples median 7.8% (n=154) 2024-02-29 · ROE 50.3% · Consumer Staples median 8.4% (n=154) 2024-03-31 · ROE 50.3% · Consumer Staples median 8.4% (n=156) 2024-04-30 · ROE 50.3% · Consumer Staples median 8.5% (n=155) 2024-05-31 · ROE 50.3% · Consumer Staples median 8.6% (n=157) 2024-06-30 · ROE 50.3% · Consumer Staples median 8.7% (n=157) 2024-07-31 · ROE 50.3% · Consumer Staples median 8.8% (n=157) 2024-08-31 · ROE 50.3% · Consumer Staples median 8.8% (n=157) 2024-09-30 · ROE 50.3% · Consumer Staples median 8.8% (n=158) 2024-10-31 · ROE 50.3% · Consumer Staples median 8.7% (n=158) 2024-11-30 · ROE 50.3% · Consumer Staples median 8.8% (n=159) 2024-12-31 · ROE 50.3% · Consumer Staples median 8.7% (n=159) 2025-01-31 · ROE 50.3% · Consumer Staples median 8.8% (n=159) 2025-02-28 · ROE 50.4% · Consumer Staples median 8.5% (n=160) 2025-03-31 · ROE 50.4% · Consumer Staples median 8.5% (n=160) 2025-04-30 · ROE 50.4% · Consumer Staples median 8.3% (n=160) 2025-05-31 · ROE 50.4% · Consumer Staples median 8.5% (n=166) 2025-06-30 · ROE 50.4% · Consumer Staples median 7.9% (n=166) 2025-07-31 · ROE 50.4% · Consumer Staples median 8.1% (n=167) 2025-08-31 · ROE 50.4% · Consumer Staples median 8.1% (n=169) 2025-09-30 · ROE 50.4% · Consumer Staples median 8.1% (n=169) 2025-10-31 · ROE 50.4% · Consumer Staples median 7.8% (n=169) 2025-11-30 · ROE 50.4% · Consumer Staples median 7.6% (n=169) 2025-12-31 · ROE 50.4% · Consumer Staples median 7.5% (n=169) 2026-01-31 · ROE 50.4% · Consumer Staples median 7.5% (n=169) 2026-02-28 · ROE 18.9% · Consumer Staples median 7.4% (n=168) 2026-03-31 · ROE 18.9% · Consumer Staples median 8.2% (n=166) 2026-04-30 · ROE 18.9% · Consumer Staples median 8.3% (n=166) 2026-05-31 · ROE 18.9% · Consumer Staples median 8.4% (n=167) 2026-06-30 · ROE 18.9% · Consumer Staples median 8.4% (n=167) 2026-07-14 · ROE 18.9% · Consumer Staples median 8.3% (n=158) 2026-08-01 · ROE 18.9% · Consumer Staples median 8.3% (n=160) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
Ladder not drawn for this name — the reason is above.ⓘ 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.
