Multiples & cost of capital $118.99 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $2.48B Enterprise Value ⓘ $2.72B P/E (TTM) 30.43× PEG (trailing) 2.77× P/S 2.25× P/FCF 27.09× EV/EBITDA ⓘ 15.76× EV/EBIT 22.96× EV/Sales 2.46× EV/FCF 29.71× FCF Yield ⓘ 3.69% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.76 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 13.03% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.91 · revenue TTM $1.11B · FCF TTM $91.7M
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 2026-03-29). 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) 30.43× sits at the 86th percentile of its own 129-month range (2014-12→2026-08) — own median 21.48×, 14.77×–45.34× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 30.43× 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) 30.43× 21.48× P/E — own p10–p90 16.26×–35.21×; range 14.77×–45.34×; median 21.48×; today 30.43× · 129 monthly observations 86th +1.35σ 21.49× 129 · 129 ▸ ROE (FY) 16.4% 12.6% ROE — own p10–p90 9.2%–19.5%; range −4.4%–19.9%; median 12.6%; today 16.4% · 136 monthly observations 55th +0.51σ 8.4% 136 · 12 ▸ ROIC (FY) 13.0% 13.3% ROIC — own p10–p90 10.4%–16.3%; range 10.4%–16.3%; median 13.3%; today 13.0% · 76 monthly observations 34th −0.37σ 8.5% 76 · 7 ▸ Net Margin (FY) 7.5% 5.3% Net Margin — own p10–p90 4.4%–8.2%; range −1.8%–8.7%; median 5.3%; today 7.5% · 141 monthly observations 82nd +0.82σ 2.6% 141 · 13 ▸ 12M Momentum −10.7% 17.2% 12M Momentum — own p10–p90 −4.0%–72.3%; range −33.7%–126.0%; median 17.2%; today −10.7% · 141 monthly observations 20th −0.78σ 3.4% 141 · 139 ▸ EPS Growth 3Y (FY) 11.0% 18.2% EPS Growth 3Y — own p10–p90 7.6%–29.1%; range 7.6%–29.1%; median 18.2%; today 11.0% · 88 monthly observations 43rd −0.74σ 2.1% 88 · 8 ▸ Sales Growth 3Y (FY) 5.0% 11.5% Sales Growth 3Y — own p10–p90 3.8%–20.1%; range 3.8%–20.1%; median 11.5%; today 5.0% · 111 monthly observations 14th −1.19σ 2.9% 111 · 10 Market Cap $2.48B 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 129 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 47.68× 9.54× 21.48× Today (live screener basis): 30.43× 2014-12-31 · P/E 25.34× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 22.52× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 22.80× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 22.22× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 23.07× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 22.52× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 22.31× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 20.15× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 21.02× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 21.27× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 22.89× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 22.65× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 19.76× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 20.70× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 17.67× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 19.94× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 21.62× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 21.56× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 25.24× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 24.85× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 25.40× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 25.19× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 23.46× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 28.23× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 31.37× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 31.19× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 28.75× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 28.49× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 29.71× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 27.35× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 21.76× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 21.10× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 16.74× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 19.15× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 17.89× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 18.00× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 16.53× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 16.57× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 15.73× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 16.50× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 15.26× · Consumer Discretionary median 20.75× (n=200) 2019-05-31 · P/E 15.60× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 19.04× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 19.15× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 19.45× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 18.64× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 18.75× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 18.12× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 20.09× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 18.32× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 15.68× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 15.61× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 16.42× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 16.13× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 16.01× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 19.37× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 18.88× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 17.33× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 17.56× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 18.86× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 19.67× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 20.65× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 23.53× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 25.20× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 25.08× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 25.58× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 16.97× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 18.81× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 19.63× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 18.07× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 19.00× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 17.19× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 20.44× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 19.34× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 23.45× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 23.78× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 19.32× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 14.82× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 14.77× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 16.29× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 15.70× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 15.98× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 18.45× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 17.05× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 15.82× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 15.98× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 16.67× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 17.94× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 16.53× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 16.41× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 16.67× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 16.35× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 21.74× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 20.58× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 20.08× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 21.48× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 24.62× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 23.28× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 24.56× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 26.85× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 26.49× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 24.32× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 25.35× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 28.94× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 35.28× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 35.51× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 29.78× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 37.47× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 34.17× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 29.78× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 29.25× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 29.50× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 33.92× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 33.12× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 35.26× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 40.52× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 41.52× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 45.34× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 35.20× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 32.26× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 35.25× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 32.32× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 37.00× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 38.11× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 41.55× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 39.58× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 36.34× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 34.24× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 33.05× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 30.43× · $118.99 (2026-08-21 close)
Filed earnings only.
Own median 21.48× × $3.91 = $84.00 vs the $118.99 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 16.26× $63.57 −46.6% 25th percentile 18.00× $70.40 −40.8% median 21.48× $84.00 −29.4% 75th percentile 27.35× $106.96 −10.1% 90th percentile 35.21× $137.67 +15.7% today 30.43× $118.99 —
▸ Show the arithmetic for every rowReference computation · 129 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $3.91 · close $118.99 (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.
