Multiples & cost of capital $85.75 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $4.49B Enterprise Value ⓘ — P/E (TTM) 21437.50× PEG (trailing) — P/S 4.72× P/FCF 109.10× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 0.92% Buyback Yield 0.54% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.60 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.00 · revenue TTM $950.2M · FCF TTM $41.1M
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 2025-10-04). 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) 21437.50× sits at the 99th percentile of its own 121-month range (2014-12→2026-08) — own median 23.46×, 5.87×–26622.50× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 21437.50× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 844 Information Technology 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) 21437.50× 23.46× P/E — own p10–p90 7.46×–115.94×; range 5.87×–26622.50×; median 23.46×; today 21437.50× · 121 monthly observations 99th +6.95σ 32.13× 121 · 121 ▸ ROE (FY) 0.0% 6.3% ROE — own p10–p90 0.0%–37.9%; range −6.5%–39.6%; median 6.3%; today 0.0% · 130 monthly observations 13th −0.77σ 4.1% 130 · 11 ▸ ROIC (FY) −0.0% 18.4% ROIC — own p10–p90 3.3%–125.3%; range −0.0%–125.3%; median 18.4%; today −0.0% · 98 monthly observations 1st −1.00σ 4.8% 98 · 9 ▸ Net Margin (FY) 0.0% 8.4% Net Margin — own p10–p90 0.0%–24.2%; range −9.8%–28.8%; median 8.4%; today 0.0% · 141 monthly observations 12th −0.95σ 1.6% 141 · 12 ▸ 12M Momentum 204.2% 7.9% 12M Momentum — own p10–p90 −25.8%–103.0%; range −39.4%–292.2%; median 7.9%; today 204.2% · 141 monthly observations 100th +4.51σ 2.4% 141 · 140 ▸ EPS Growth 3Y (FY) −91.7% 6.1% EPS Growth 3Y — own p10–p90 −75.0%–240.2%; range −91.7%–240.2%; median 6.1%; today −91.7% · 94 monthly observations 5th −1.31σ 11.5% 94 · 8 ▸ Sales Growth 3Y (FY) −24.2% 6.0% Sales Growth 3Y — own p10–p90 −22.5%–40.7%; range −24.2%–40.7%; median 6.0%; today −24.2% · 106 monthly observations 5th −1.46σ 5.5% 106 · 9 Market Cap $4.49B 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 121 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 28485.66× −1857.30× 23.46× Today (live screener basis): 21437.50× 2014-12-31 · P/E 17.85× · Information Technology median 25.45× (n=66) 2015-01-31 · P/E 18.73× · Information Technology median 25.44× (n=70) 2015-02-28 · P/E 19.75× · Information Technology median 27.71× (n=124) 2015-03-31 · P/E 19.30× · Information Technology median 27.05× (n=143) 2015-04-30 · P/E 18.65× · Information Technology median 26.68× (n=143) 2015-05-31 · P/E 16.37× · Information Technology median 27.47× (n=143) 2015-06-30 · P/E 14.46× · Information Technology median 26.95× (n=143) 2015-07-31 · P/E 12.85× · Information Technology median 27.13× (n=143) 2015-08-31 · P/E 13.04× · Information Technology median 24.79× (n=144) 2015-09-30 · P/E 11.33× · Information Technology median 24.24× (n=144) 2015-10-31 · P/E 13.09× · Information Technology median 26.87× (n=144) 2015-11-30 · P/E 17.12× · Information Technology median 26.77× (n=146) 2015-12-31 · P/E 16.91× · Information Technology median 25.10× (n=150) 2016-01-31 · P/E 14.67× · Information Technology median 23.59× (n=149) 2016-02-29 · P/E 16.38× · Information Technology median 23.00× (n=145) 2016-03-31 · P/E 16.41× · Information Technology median 24.91× (n=144) 2016-04-30 · P/E 15.54× · Information Technology median 24.56× (n=144) 2016-05-31 · P/E 18.10× · Information Technology median 23.88× (n=141) 2016-06-30 · P/E 17.64× · Information Technology median 24.51× (n=142) 2016-07-31 · P/E 18.20× · Information Technology median 26.06× (n=142) 2016-08-31 · P/E 17.72× · Information Technology median 27.27× (n=142) 2016-09-30 · P/E 18.74× · Information Technology median 27.58× (n=142) 2016-10-31 · P/E 19.19× · Information Technology median 27.09× (n=141) 2016-11-30 · P/E 22.69× · Information Technology median 27.83× (n=142) 2016-12-31 · P/E 23.46× · Information Technology median 27.43× (n=142) 2017-01-31 · P/E 25.85× · Information Technology median 29.03× (n=142) 2017-02-28 · P/E 30.10× · Information Technology median 29.04× (n=148) 2017-03-31 · P/E 29.88× · Information Technology median 30.35× (n=152) 2017-04-30 · P/E 32.82× · Information Technology median 31.06× (n=153) 2017-05-31 · P/E 32.57× · Information Technology median 32.02× (n=154) 2017-06-30 · P/E 27.97× · Information Technology median 30.49× (n=154) 2017-07-31 · P/E 31.68× · Information Technology median 31.90× (n=154) 2017-08-31 · P/E 27.99× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 31.72× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 33.31× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 14.19× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 13.91× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 13.15× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 13.31× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 14.29× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 13.08× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 13.76× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 13.61× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 15.06× · Information Technology median 32.64× (n=155) 2018-08-31 · P/E 14.74× · Information Technology median 34.52× (n=156) 2018-09-30 · P/E 13.62× · Information Technology median 34.21× (n=154) 2018-10-31 · P/E 11.62× · Information Technology median 29.85× (n=154) 2018-11-30 · P/E 27.00× · Information Technology median 31.70× (n=152) 2018-12-31 · P/E 25.34× · Information Technology median 28.38× (n=153) 2019-01-31 · P/E 28.16× · Information Technology median 31.18× (n=153) 2019-02-28 · P/E 29.15× · Information Technology median 30.48× (n=160) 2019-03-31 · P/E 27.64× · Information Technology median 30.43× (n=163) 2019-04-30 · P/E 29.09× · Information Technology median 31.51× (n=161) 2019-05-31 · P/E 24.24× · Information Technology median 28.20× (n=162) 2019-06-30 · P/E 28.19× · Information Technology median 29.08× (n=164) 2019-07-31 · P/E 28.29× · Information Technology median 29.63× (n=164) 2019-08-31 · P/E 26.04× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 29.35× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 29.68× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 139.39× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 151.11× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 143.83× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 126.83× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 115.94× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 133.17× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 124.22× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 115.72× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 131.67× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 133.22× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 124.44× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 145.22× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 36.69× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 38.33× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 42.98× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 60.07× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 59.17× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 68.49× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 62.53× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 73.73× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 65.49× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 84.57× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 70.22× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 68.67× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 9.98× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 10.47× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 9.46× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 9.04× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 9.69× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 8.03× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 9.37× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 7.41× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 8.33× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 7.27× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 6.67× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 7.26× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 6.76× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 6.24× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 7.21× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 7.52× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 7.43× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 6.72× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 7.46× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 8.38× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 8.45× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 7.30× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 6.86× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 5.87× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 52.04× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 55.27× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 50.83× · Information Technology median 29.57× (n=232) 2024-02-29 · P/E 48.10× · Information Technology median 33.32× (n=241) 2024-03-31 · P/E 50.82× · Information Technology median 32.82× (n=238) 2024-04-30 · P/E 46.75× · Information Technology median 30.80× (n=239) 2024-05-31 · P/E 46.13× · Information Technology median 31.60× (n=241) 2024-06-30 · P/E 49.69× · Information Technology median 31.41× (n=241) 2024-07-31 · P/E 47.65× · Information Technology median 31.99× (n=241) 2024-08-31 · P/E 44.25× · Information Technology median 31.42× (n=239) 2024-09-30 · P/E 45.59× · Information Technology median 31.46× (n=240) 2024-10-31 · P/E 45.31× · Information Technology median 31.67× (n=242) 2026-07-14 · P/E 26622.50× · Information Technology median 33.44× (n=380) 2026-08-01 · P/E 22080.00× · Information Technology median 32.13× (n=361) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 21437.50× · $85.75 (2026-08-21 close)
Filed earnings only.
Own median 23.46× × $0.00 = $0.09 vs the $85.75 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 7.46× $0.03 −100.0% 25th percentile 13.15× $0.05 −99.9% median 23.46× $0.09 −99.9% 75th percentile 46.75× $0.19 −99.8% 90th percentile 115.94× $0.46 −99.5% today 21437.50× $85.75 —
▸ Show the arithmetic for every rowReference computation · 121 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.00 · close $85.75 (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.
