Multiples & cost of capital $87.59 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.64B Enterprise Value ⓘ $1.60B P/E (TTM) 26.07× PEG (trailing) 2.38× P/S 1.07× P/FCF 17.79× EV/EBITDA ⓘ 11.80× EV/EBIT 26.61× EV/Sales 1.05× EV/FCF 17.40× FCF Yield ⓘ 5.62% Buyback Yield 4.75% Owner Earnings Yield — Shareholder Yield 8.47% Cost of capital & EVAmethodology → Beta (5y monthly) 0.42 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 5.86% WACC — ROIC ⓘ 7.34% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.36 · revenue TTM $1.52B · FCF TTM $92.0M
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 2025-09-30). 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) 26.07× sits at the 4th percentile of its own 141-month range (2014-12→2026-08) — own median 32.88×, 19.02×–182.90× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 26.07× on trailing-12-month earnings
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) 26.07× 32.88× P/E — own p10–p90 25.69×–65.91×; range 19.02×–182.90×; median 32.88×; today 26.07× · 141 monthly observations 4th −0.63σ 20.39× 141 · 141 ▸ ROE (FY) 6.8% 9.3% ROE — own p10–p90 5.5%–12.3%; range 2.2%–14.4%; median 9.3%; today 6.8% · 130 monthly observations 32nd −0.71σ 8.3% 130 · 11 ▸ ROIC (FY) 7.3% 9.7% ROIC — own p10–p90 6.5%–15.0%; range 2.3%–15.7%; median 9.7%; today 7.3% · 130 monthly observations 22nd −0.82σ 8.8% 130 · 11 ▸ Net Margin (FY) 4.1% 7.2% Net Margin — own p10–p90 3.4%–8.0%; range 1.8%–9.1%; median 7.2%; today 4.1% · 141 monthly observations 21st −0.88σ 4.0% 141 · 12 ▸ 12M Momentum −31.9% 6.2% 12M Momentum — own p10–p90 −28.5%–26.9%; range −45.8%–39.3%; median 6.2%; today −31.9% · 141 monthly observations 5th −1.85σ −4.7% 141 · 138 ▸ EPS Growth 3Y (FY) 11.0% 7.3% EPS Growth 3Y — own p10–p90 −38.9%–62.0%; range −38.9%–62.0%; median 7.3%; today 11.0% · 106 monthly observations 61st +0.27σ 4.0% 106 · 9 ▸ Sales Growth 3Y (FY) 4.7% 5.3% Sales Growth 3Y — own p10–p90 −1.9%–15.1%; range −1.9%–15.1%; median 5.3%; today 4.7% · 106 monthly observations 27th −0.22σ 4.0% 106 · 9 Market Cap $1.64B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 194.41× 6.82× 32.88× Today (live screener basis): 26.07× 2014-12-31 · P/E 28.47× · Consumer Staples median 22.06× (n=14) 2015-01-31 · P/E 25.69× · Consumer Staples median 22.12× (n=16) 2015-02-28 · P/E 26.49× · Consumer Staples median 23.37× (n=31) 2015-03-31 · P/E 27.93× · Consumer Staples median 24.75× (n=35) 2015-04-30 · P/E 27.31× · Consumer Staples median 23.43× (n=35) 2015-05-31 · P/E 28.22× · Consumer Staples median 23.50× (n=35) 2015-06-30 · P/E 28.97× · Consumer Staples median 24.78× (n=36) 2015-07-31 · P/E 30.98× · Consumer Staples median 25.78× (n=35) 2015-08-31 · P/E 29.83× · Consumer Staples median 24.67× (n=35) 2015-09-30 · P/E 29.75× · Consumer Staples median 25.07× (n=35) 2015-10-31 · P/E 32.14× · Consumer Staples median 26.47× (n=35) 2015-11-30 · P/E 31.28× · Consumer Staples median 26.64× (n=35) 2015-12-31 · P/E 31.28× · Consumer Staples median 26.18× (n=35) 2016-01-31 · P/E 28.95× · Consumer Staples median 25.05× (n=35) 2016-02-29 · P/E 29.70× · Consumer Staples median 25.95× (n=35) 2016-03-31 · P/E 29.03× · Consumer Staples median 26.47× (n=35) 2016-04-30 · P/E 27.11× · Consumer Staples median 26.00× (n=35) 2016-05-31 · P/E 28.28× · Consumer Staples median 26.11× (n=35) 2016-06-30 · P/E 31.98× · Consumer Staples median 24.34× (n=35) 2016-07-31 · P/E 32.60× · Consumer Staples median 25.22× (n=35) 2016-08-31 · P/E 32.71× · Consumer Staples median 24.86× (n=35) 2016-09-30 · P/E 31.94× · Consumer Staples median 23.06× (n=35) 2016-10-31 · P/E 32.75× · Consumer Staples median 22.80× (n=35) 2016-11-30 · P/E 29.98× · Consumer Staples median 23.54× (n=35) 2016-12-31 · P/E 32.95× · Consumer Staples median 22.84× (n=35) 2017-01-31 · P/E 31.50× · Consumer Staples median 23.27× (n=35) 2017-02-28 · P/E 33.04× · Consumer Staples median 22.24× (n=37) 2017-03-31 · P/E 33.47× · Consumer Staples median 22.16× (n=38) 2017-04-30 · P/E 33.23× · Consumer Staples median 21.73× (n=38) 2017-05-31 · P/E 32.12× · Consumer Staples median 21.43× (n=38) 2017-06-30 · P/E 32.61× · Consumer Staples median 21.50× (n=38) 2017-07-31 · P/E 32.44× · Consumer Staples median 23.09× (n=39) 2017-08-31 · P/E 31.48× · Consumer Staples median 20.54× (n=39) 2017-09-30 · P/E 32.42× · Consumer Staples median 21.23× (n=39) 2017-10-31 · P/E 32.88× · Consumer Staples median 22.28× (n=39) 2017-11-30 · P/E 35.89× · Consumer Staples median 22.91× (n=40) 2017-12-31 · P/E 36.06× · Consumer Staples median 24.56× (n=40) 2018-01-31 · P/E 32.88× · Consumer Staples median 25.58× (n=40) 2018-02-28 · P/E 31.91× · Consumer Staples median 21.54× (n=40) 2018-03-31 · P/E 32.44× · Consumer Staples median 21.13× (n=40) 2018-04-30 · P/E 32.64× · Consumer Staples median 21.24× (n=40) 2018-05-31 · P/E 33.64× · Consumer Staples median 21.08× (n=41) 2018-06-30 · P/E 36.22× · Consumer Staples median 21.49× (n=40) 2018-07-31 · P/E 34.43× · Consumer Staples median 19.51× (n=41) 2018-08-31 · P/E 34.56× · Consumer Staples median 20.07× (n=41) 2018-09-30 · P/E 35.84× · Consumer Staples median 23.22× (n=41) 2018-10-31 · P/E 37.09× · Consumer Staples median 22.70× (n=42) 2018-11-30 · P/E 28.47× · Consumer Staples median 22.11× (n=42) 2018-12-31 · P/E 26.24× · Consumer Staples median 20.02× (n=42) 2019-01-31 · P/E 28.01× · Consumer Staples median 18.72× (n=42) 2019-02-28 · P/E 28.18× · Consumer Staples median 19.67× (n=39) 2019-03-31 · P/E 28.83× · Consumer Staples median 21.34× (n=39) 2019-04-30 · P/E 28.53× · Consumer Staples median 21.47× (n=39) 2019-05-31 · P/E 29.19× · Consumer Staples median 18.34× (n=39) 2019-06-30 · P/E 29.21× · Consumer Staples median 22.14× (n=39) 2019-07-31 · P/E 33.73× · Consumer Staples median 22.65× (n=39) 2019-08-31 · P/E 35.04× · Consumer Staples median 22.52× (n=38) 2019-09-30 · P/E 34.85× · Consumer Staples median 22.38× (n=38) 2019-10-31 · P/E 34.62× · Consumer Staples median 21.98× (n=37) 2019-11-30 · P/E 37.00× · Consumer Staples median 23.41× (n=38) 2019-12-31 · P/E 36.85× · Consumer Staples median 23.98× (n=38) 2020-01-31 · P/E 33.17× · Consumer Staples median 24.58× (n=37) 2020-02-29 · P/E 32.16× · Consumer Staples median 19.82× (n=40) 2020-03-31 · P/E 24.20× · Consumer Staples median 20.15× (n=43) 2020-04-30 · P/E 25.41× · Consumer Staples median 22.00× (n=43) 2020-05-31 · P/E 25.73× · Consumer Staples median 22.89× (n=45) 2020-06-30 · P/E 25.43× · Consumer Staples median 21.58× (n=45) 2020-07-31 · P/E 24.63× · Consumer Staples median 23.08× (n=45) 2020-08-31 · P/E 27.19× · Consumer Staples median 23.93× (n=45) 2020-09-30 · P/E 26.08× · Consumer Staples median 21.36× (n=45) 2020-10-31 · P/E 27.11× · Consumer Staples median 22.27× (n=46) 2020-11-30 · P/E 151.45× · Consumer Staples median 23.80× (n=45) 2020-12-31 · P/E 161.84× · Consumer Staples median 22.85× (n=46) 2021-01-31 · P/E 159.02× · Consumer Staples median 22.05× (n=47) 2021-02-28 · P/E 165.38× · Consumer Staples median 26.26× (n=50) 2021-03-31 · P/E 163.57× · Consumer Staples median 27.80× (n=55) 2021-04-30 · P/E 171.47× · Consumer Staples median 27.38× (n=55) 2021-05-31 · P/E 182.90× · Consumer Staples median 30.89× (n=55) 2021-06-30 · P/E 181.68× · Consumer Staples median 28.85× (n=54) 2021-07-31 · P/E 171.23× · Consumer Staples median 30.10× (n=54) 2021-08-31 · P/E 170.58× · Consumer Staples median 26.90× (n=55) 2021-09-30 · P/E 159.19× · Consumer Staples median 26.67× (n=55) 2021-10-31 · P/E 153.70× · Consumer Staples median 25.90× (n=55) 2021-11-30 · P/E 46.93× · Consumer Staples median 24.94× (n=57) 2021-12-31 · P/E 54.28× · Consumer Staples median 26.80× (n=57) 2022-01-31 · P/E 52.13× · Consumer Staples median 27.02× (n=57) 2022-02-28 · P/E 56.26× · Consumer Staples median 25.75× (n=57) 2022-03-31 · P/E 53.30× · Consumer Staples median 26.44× (n=61) 2022-04-30 · P/E 51.44× · Consumer Staples median 26.40× (n=61) 2022-05-31 · P/E 44.06× · Consumer Staples median 26.42× (n=61) 2022-06-30 · P/E 47.99× · Consumer Staples median 23.67× (n=61) 2022-07-31 · P/E 46.57× · Consumer Staples median 25.33× (n=61) 2022-08-31 · P/E 51.21× · Consumer Staples median 25.41× (n=61) 2022-09-30 · P/E 44.49× · Consumer Staples median 22.95× (n=61) 2022-10-31 · P/E 50.73× · Consumer Staples median 25.89× (n=61) 2022-11-30 · P/E 66.67× · Consumer Staples median 25.78× (n=61) 2022-12-31 · P/E 60.86× · Consumer Staples median 24.29× (n=60) 2023-01-31 · P/E 58.25× · Consumer Staples median 24.42× (n=61) 2023-02-28 · P/E 57.40× · Consumer Staples median 21.48× (n=59) 2023-03-31 · P/E 60.25× · Consumer Staples median 21.91× (n=56) 2023-04-30 · P/E 62.28× · Consumer Staples median 21.62× (n=56) 2023-05-31 · P/E 62.58× · Consumer Staples median 20.94× (n=56) 2023-06-30 · P/E 64.37× · Consumer Staples median 22.00× (n=55) 2023-07-31 · P/E 65.17× · Consumer Staples median 22.46× (n=55) 2023-08-31 · P/E 65.91× · Consumer Staples median 21.04× (n=55) 2023-09-30 · P/E 66.52× · Consumer Staples median 20.73× (n=55) 2023-10-31 · P/E 63.66× · Consumer Staples median 19.27× (n=55) 2023-11-30 · P/E 40.33× · Consumer Staples median 19.45× (n=53) 2023-12-31 · P/E 40.97× · Consumer Staples median 23.18× (n=54) 2024-01-31 · P/E 39.03× · Consumer Staples median 23.83× (n=54) 2024-02-29 · P/E 35.56× · Consumer Staples median 23.33× (n=56) 2024-03-31 · P/E 35.43× · Consumer Staples median 23.59× (n=55) 2024-04-30 · P/E 33.65× · Consumer Staples median 22.02× (n=55) 2024-05-31 · P/E 39.88× · Consumer Staples median 22.10× (n=55) 2024-06-30 · P/E 39.80× · Consumer Staples median 21.03× (n=55) 2024-07-31 · P/E 41.35× · Consumer Staples median 22.71× (n=55) 2024-08-31 · P/E 41.71× · Consumer Staples median 23.93× (n=55) 2024-09-30 · P/E 42.19× · Consumer Staples median 24.18× (n=55) 2024-10-31 · P/E 40.23× · Consumer Staples median 23.54× (n=55) 2024-11-30 · P/E 39.05× · Consumer Staples median 25.94× (n=57) 2024-12-31 · P/E 34.86× · Consumer Staples median 23.89× (n=58) 2025-01-31 · P/E 30.84× · Consumer Staples median 22.87× (n=58) 2025-02-28 · P/E 29.54× · Consumer Staples median 24.25× (n=62) 2025-03-31 · P/E 29.60× · Consumer Staples median 22.87× (n=63) 2025-04-30 · P/E 29.12× · Consumer Staples median 23.49× (n=63) 2025-05-31 · P/E 25.88× · Consumer Staples median 23.93× (n=63) 2025-06-30 · P/E 25.49× · Consumer Staples median 22.88× (n=62) 2025-07-31 · P/E 25.37× · Consumer Staples median 23.03× (n=63) 2025-08-31 · P/E 25.07× · Consumer Staples median 23.01× (n=63) 2025-09-30 · P/E 21.59× · Consumer Staples median 21.59× (n=63) 2025-10-31 · P/E 19.02× · Consumer Staples median 21.06× (n=63) 2025-11-30 · P/E 27.49× · Consumer Staples median 21.28× (n=62) 2025-12-31 · P/E 26.90× · Consumer Staples median 20.81× (n=61) 2026-01-31 · P/E 28.27× · Consumer Staples median 20.36× (n=61) 2026-02-28 · P/E 25.91× · Consumer Staples median 24.57× (n=59) 2026-03-31 · P/E 23.59× · Consumer Staples median 22.77× (n=59) 2026-04-30 · P/E 26.27× · Consumer Staples median 23.97× (n=59) 2026-05-31 · P/E 22.65× · Consumer Staples median 21.02× (n=59) 2026-06-30 · P/E 21.86× · Consumer Staples median 21.86× (n=59) 2026-07-14 · P/E 22.80× · Consumer Staples median 20.42× (n=107) 2026-08-01 · P/E 22.88× · Consumer Staples median 20.39× (n=105) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 26.07× · $87.59 (2026-08-21 close)
Filed earnings only.
Own median 32.88× × $3.36 = $110.48 vs the $87.59 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 25.69× $86.30 −1.5% 25th percentile 28.47× $95.67 +9.2% median 32.88× $110.48 +26.1% 75th percentile 44.06× $148.05 +69.0% 90th percentile 65.91× $221.45 +152.8% today 26.07× $87.59 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $3.36 · close $87.59 (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.
