Multiples & cost of capital $273.41 · 2026-08-19 · marketstack Size & multiples Market Cap $658.89B Enterprise Value ⓘ $683.98B P/E (TTM) 24.79× PEG (trailing) 2.03× P/S 6.73× P/FCF 29.62× EV/EBITDA ⓘ 20.14× EV/EBIT 26.10× EV/Sales 6.98× EV/FCF 30.75× FCF Yield ⓘ 3.38% Buyback Yield 1.23% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.23 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 1.82% WACC — ROIC ⓘ 28.60% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $11.03 · revenue TTM $97.93B · FCF TTM $22.24B
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. 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 24.58× sits at the 50th percentile of its own 139-month range (2015-02→2026-08) — own median 23.19×, 10.54×–312.55× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 1054 Health Care 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 24.58× 23.19× P/E — own p10–p90 16.98×–35.74×; range 10.54×–312.55×; median 23.19×; today 24.58× · 139 monthly observations 50th −0.30σ 24.86× 139 · 139 ▸ ROE 35.0% (2026-06) 25.4% ROE — own p10–p90 2.0%–49.2%; range 2.0%–49.2%; median 25.4%; today 35.0% · 101 monthly observations 86th +0.80σ −36.9% 101 · 9 ROIC — no reconstructed observations for this name and metric. ▸ Net Margin 28.5% 18.8% Net Margin — own p10–p90 7.4%–36.2%; range 1.7%–41.3%; median 18.8%; today 28.5% · 115 monthly observations 87th +0.76σ −21.3% 115 · 10 ▸ 12M Momentum 55.8% 9.9% 12M Momentum — own p10–p90 −4.8%–27.5%; range −12.3%–70.4%; median 9.9%; today 55.8% · 141 monthly observations 100th +4.05σ 5.1% 141 · 139 ▸ EPS Growth 3Y 17.9% 1.3% EPS Growth 3Y — own p10–p90 −56.5%–11.5%; range −56.5%–17.9%; median 1.3%; today 17.9% · 79 monthly observations 99th +1.03σ 8.4% 79 · 8 ▸ Sales Growth 3Y 5.6% 0.4% no band (43 mo · 5 distinct) — — 9.0% 43 · 5 Market Cap $653.35B 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 · point-in-time monthly 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 333.69× −10.60× 23.19× Today (live screener basis): 24.58× 2015-02-28 · P/E 17.98× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 17.65× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 17.40× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 17.57× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 17.10× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 17.58× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 16.49× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 16.38× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 17.72× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 17.76× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 18.02× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 18.32× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 19.20× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 19.74× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 20.45× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 20.56× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 22.14× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 22.85× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 21.78× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 21.56× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 21.17× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 20.31× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 21.02× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 20.67× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 20.61× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 21.00× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 20.82× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 21.63× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 22.31× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 22.38× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 22.32× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 21.92× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 23.51× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 23.50× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 23.56× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 23.30× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 276.34× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 272.66× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 269.13× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 254.51× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 258.17× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 281.96× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 286.57× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 293.98× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 297.85× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 312.55× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 274.57× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 283.15× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 24.36× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 24.92× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 25.17× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 23.38× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 24.83× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 23.21× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 22.88× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 23.06× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 23.54× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 24.51× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 26.00× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 26.54× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 23.89× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 23.29× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 26.65× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 26.42× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 24.98× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 25.89× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 27.25× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 26.44× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 24.35× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 25.70× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 27.95× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 28.98× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 28.76× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 29.83× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 29.53× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 30.72× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 29.90× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 31.25× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 31.42× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 29.31× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 29.56× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 28.30× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 31.05× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 31.27× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 21.07× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 22.69× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 23.11× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 22.99× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 22.73× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 22.35× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 20.66× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 20.92× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 22.28× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 22.79× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 22.62× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 20.92× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 22.77× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 23.03× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 24.32× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 23.04× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 24.59× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 24.89× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 24.02× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 23.14× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 22.04× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 22.98× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 23.29× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 23.61× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 11.76× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 11.53× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 10.54× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 10.69× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 10.65× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 11.51× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 12.09× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 11.81× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 11.65× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 11.30× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 10.54× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 11.09× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 28.50× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 28.64× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 27.00× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 26.81× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 26.38× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 28.45× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 30.60× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 32.02× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 32.62× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 35.74× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 35.74× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 39.25× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 22.52× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 22.16× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 20.84× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 20.43× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 23.03× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 23.37× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 23.19× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 24.79× · $273.41 (2026-08-19 close)
Filed earnings only.
Own median 23.19× × $11.03 = $255.82 vs the $273.41 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 16.98× $187.25 −31.5% 25th percentile 20.88× $230.28 −15.8% median 23.19× $255.82 −6.4% 75th percentile 27.60× $304.44 +11.3% 90th percentile 35.74× $394.20 +44.2% today 24.79× $273.41 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $11.03 · close $273.41 (2026-08-19)ⓘ 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.
