Multiples & cost of capital $60.26 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.50B Enterprise Value ⓘ — P/E (TTM) 13.82× PEG (trailing) — P/S 5.36× P/FCF 13.42× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 7.45% Buyback Yield 2.82% Owner Earnings Yield — Shareholder Yield 6.29% Cost of capital & EVAmethodology → Beta (5y monthly) 0.71 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) · EPS TTM $4.36 · revenue TTM $279.4M · FCF TTM $111.7M
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) 15.03× sits at the 29th percentile of its own 138-month range (2015-03→2026-08) — own median 17.71×, 10.87×–25.74× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 13.82× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 828 Financials 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) 15.03× 17.71× P/E — own p10–p90 13.66×–22.15×; range 10.87×–25.74×; median 17.71×; today 15.03× · 138 monthly observations 29th −0.68σ 14.57× 138 · 137 ▸ ROE (FY) 14.3% 14.1% ROE — own p10–p90 12.7%–16.2%; range 12.3%–16.3%; median 14.1%; today 14.3% · 126 monthly observations 59th +0.00σ 10.1% 126 · 11 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 38.4% 38.0% Net Margin — own p10–p90 33.3%–43.0%; range 33.1%–43.5%; median 38.0%; today 38.4% · 138 monthly observations 54th +0.04σ 19.5% 138 · 12 ▸ 12M Momentum −2.4% 9.2% 12M Momentum — own p10–p90 −11.9%–41.2%; range −38.5%–93.4%; median 9.2%; today −2.4% · 141 monthly observations 37th −0.39σ 24.7% 141 · 140 ▸ EPS Growth 3Y (FY) −0.2% 6.1% EPS Growth 3Y — own p10–p90 −1.0%–19.4%; range −1.0%–19.4%; median 6.1%; today −0.2% · 102 monthly observations 15th −1.28σ 3.7% 102 · 9 ▸ Sales Growth 3Y (FY) 3.2% 6.9% Sales Growth 3Y — own p10–p90 4.4%–11.7%; range 3.2%–11.7%; median 6.9%; today 3.2% · 102 monthly observations 3rd −1.56σ 7.4% 102 · 9 Market Cap $1.50B 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 26.96× 7.02× 17.71× Today (live screener basis): 15.03× 2015-03-31 · P/E 15.55× · Financials median 15.47× (n=255) 2015-04-30 · P/E 14.96× · Financials median 15.36× (n=255) 2015-05-31 · P/E 15.17× · Financials median 15.52× (n=255) 2015-06-30 · P/E 16.62× · Financials median 16.38× (n=257) 2015-07-31 · P/E 16.30× · Financials median 16.22× (n=257) 2015-08-31 · P/E 15.74× · Financials median 15.52× (n=257) 2015-09-30 · P/E 17.30× · Financials median 15.46× (n=258) 2015-10-31 · P/E 17.21× · Financials median 16.07× (n=258) 2015-11-30 · P/E 18.44× · Financials median 16.93× (n=260) 2015-12-31 · P/E 17.86× · Financials median 16.25× (n=260) 2016-01-31 · P/E 16.78× · Financials median 14.95× (n=260) 2016-02-29 · P/E 16.36× · Financials median 14.06× (n=256) 2016-03-31 · P/E 16.59× · Financials median 14.50× (n=258) 2016-04-30 · P/E 17.13× · Financials median 15.04× (n=258) 2016-05-31 · P/E 17.78× · Financials median 15.45× (n=258) 2016-06-30 · P/E 17.03× · Financials median 14.89× (n=259) 2016-07-31 · P/E 18.61× · Financials median 15.49× (n=260) 2016-08-31 · P/E 19.48× · Financials median 16.26× (n=259) 2016-09-30 · P/E 19.25× · Financials median 16.12× (n=259) 2016-10-31 · P/E 20.02× · Financials median 16.53× (n=259) 2016-11-30 · P/E 22.93× · Financials median 19.22× (n=260) 2016-12-31 · P/E 25.74× · Financials median 20.61× (n=260) 2017-01-31 · P/E 24.14× · Financials median 20.11× (n=260) 2017-02-28 · P/E 24.67× · Financials median 19.26× (n=264) 2017-03-31 · P/E 21.03× · Financials median 18.49× (n=267) 2017-04-30 · P/E 22.27× · Financials median 18.62× (n=267) 2017-05-31 · P/E 20.70× · Financials median 17.91× (n=267) 2017-06-30 · P/E 22.38× · Financials median 18.86× (n=267) 2017-07-31 · P/E 22.44× · Financials median 18.76× (n=267) 2017-08-31 · P/E 21.20× · Financials median 17.97× (n=268) 2017-09-30 · P/E 23.77× · Financials median 19.32× (n=268) 2017-10-31 · P/E 23.55× · Financials median 19.57× (n=268) 2017-11-30 · P/E 24.72× · Financials median 20.09× (n=268) 2017-12-31 · P/E 23.65× · Financials median 19.73× (n=268) 2018-01-31 · P/E 23.45× · Financials median 20.01× (n=269) 2018-02-28 · P/E 22.10× · Financials median 19.26× (n=266) 2018-03-31 · P/E 20.73× · Financials median 19.27× (n=270) 2018-04-30 · P/E 21.31× · Financials median 19.76× (n=271) 2018-05-31 · P/E 21.88× · Financials median 20.26× (n=271) 2018-06-30 · P/E 21.61× · Financials median 19.81× (n=271) 2018-07-31 · P/E 21.74× · Financials median 20.05× (n=271) 2018-08-31 · P/E 22.09× · Financials median 20.53× (n=270) 2018-09-30 · P/E 20.84× · Financials median 19.29× (n=270) 2018-10-31 · P/E 19.30× · Financials median 17.94× (n=271) 2018-11-30 · P/E 20.76× · Financials median 18.66× (n=271) 2018-12-31 · P/E 18.01× · Financials median 16.61× (n=271) 2019-01-31 · P/E 20.19× · Financials median 17.78× (n=271) 2019-02-28 · P/E 15.44× · Financials median 15.42× (n=278) 2019-03-31 · P/E 14.45× · Financials median 13.05× (n=288) 2019-04-30 · P/E 15.26× · Financials median 13.81× (n=289) 2019-05-31 · P/E 14.04× · Financials median 13.08× (n=290) 2019-06-30 · P/E 14.96× · Financials median 13.87× (n=290) 2019-07-31 · P/E 14.69× · Financials median 14.06× (n=290) 2019-08-31 · P/E 13.52× · Financials median 13.25× (n=291) 2019-09-30 · P/E 14.05× · Financials median 13.87× (n=291) 2019-10-31 · P/E 14.87× · Financials median 14.19× (n=291) 2019-11-30 · P/E 15.05× · Financials median 14.54× (n=291) 2019-12-31 · P/E 15.63× · Financials median 14.82× (n=291) 2020-01-31 · P/E 15.16× · Financials median 13.87× (n=291) 2020-02-29 · P/E 12.09× · Financials median 11.66× (n=296) 2020-03-31 · P/E 10.87× · Financials median 8.58× (n=302) 2020-04-30 · P/E 12.52× · Financials median 9.25× (n=306) 2020-05-31 · P/E 12.63× · Financials median 9.09× (n=306) 2020-06-30 · P/E 13.78× · Financials median 9.30× (n=308) 2020-07-31 · P/E 13.09× · Financials median 9.17× (n=310) 2020-08-31 · P/E 13.52× · Financials median 9.36× (n=310) 2020-09-30 · P/E 12.19× · Financials median 8.76× (n=315) 2020-10-31 · P/E 15.13× · Financials median 9.60× (n=315) 2020-11-30 · P/E 15.03× · Financials median 10.90× (n=315) 2020-12-31 · P/E 15.85× · Financials median 11.72× (n=317) 2021-01-31 · P/E 17.37× · Financials median 11.97× (n=317) 2021-02-28 · P/E 20.89× · Financials median 14.33× (n=316) 2021-03-31 · P/E 20.97× · Financials median 14.59× (n=397) 2021-04-30 · P/E 19.77× · Financials median 14.96× (n=398) 2021-05-31 · P/E 18.70× · Financials median 15.29× (n=398) 2021-06-30 · P/E 18.68× · Financials median 14.64× (n=400) 2021-07-31 · P/E 20.26× · Financials median 14.48× (n=400) 2021-08-31 · P/E 20.12× · Financials median 15.08× (n=401) 2021-09-30 · P/E 21.59× · Financials median 15.02× (n=403) 2021-10-31 · P/E 21.78× · Financials median 15.48× (n=403) 2021-11-30 · P/E 21.40× · Financials median 15.04× (n=404) 2021-12-31 · P/E 24.28× · Financials median 15.46× (n=406) 2022-01-31 · P/E 24.22× · Financials median 15.53× (n=406) 2022-02-28 · P/E 21.45× · Financials median 12.86× (n=420) 2022-03-31 · P/E 19.52× · Financials median 10.66× (n=449) 2022-04-30 · P/E 19.47× · Financials median 9.86× (n=449) 2022-05-31 · P/E 19.29× · Financials median 10.10× (n=451) 2022-06-30 · P/E 17.76× · Financials median 9.39× (n=452) 2022-07-31 · P/E 20.80× · Financials median 9.84× (n=453) 2022-08-31 · P/E 20.14× · Financials median 9.69× (n=454) 2022-09-30 · P/E 19.47× · Financials median 9.25× (n=453) 2022-10-31 · P/E 22.10× · Financials median 10.17× (n=457) 2022-11-30 · P/E 21.11× · Financials median 10.47× (n=458) 2022-12-31 · P/E 19.51× · Financials median 10.04× (n=459) 2023-01-31 · P/E 18.91× · Financials median 10.47× (n=460) 2023-02-28 · P/E 17.73× · Financials median 11.06× (n=453) 2023-03-31 · P/E 15.51× · Financials median 9.24× (n=441) 2023-04-30 · P/E 12.54× · Financials median 8.85× (n=441) 2023-05-31 · P/E 12.43× · Financials median 8.24× (n=441) 2023-06-30 · P/E 12.01× · Financials median 8.78× (n=441) 2023-07-31 · P/E 13.72× · Financials median 9.85× (n=443) 2023-08-31 · P/E 12.90× · Financials median 9.10× (n=444) 2023-09-30 · P/E 11.75× · Financials median 8.68× (n=444) 2023-10-31 · P/E 12.19× · Financials median 8.46× (n=444) 2023-11-30 · P/E 13.75× · Financials median 9.36× (n=443) 2023-12-31 · P/E 16.13× · Financials median 10.65× (n=443) 2024-01-31 · P/E 16.57× · Financials median 10.11× (n=443) 2024-02-29 · P/E 17.45× · Financials median 10.38× (n=441) 2024-03-31 · P/E 18.17× · Financials median 11.56× (n=450) 2024-04-30 · P/E 16.10× · Financials median 10.90× (n=447) 2024-05-31 · P/E 16.99× · Financials median 11.23× (n=448) 2024-06-30 · P/E 16.85× · Financials median 11.43× (n=450) 2024-07-31 · P/E 18.78× · Financials median 12.95× (n=449) 2024-08-31 · P/E 18.67× · Financials median 13.06× (n=448) 2024-09-30 · P/E 17.84× · Financials median 13.08× (n=446) 2024-10-31 · P/E 17.83× · Financials median 13.44× (n=445) 2024-11-30 · P/E 20.13× · Financials median 14.85× (n=445) 2024-12-31 · P/E 18.84× · Financials median 13.62× (n=446) 2025-01-31 · P/E 18.64× · Financials median 14.02× (n=446) 2025-02-28 · P/E 18.29× · Financials median 13.53× (n=463) 2025-03-31 · P/E 16.37× · Financials median 12.58× (n=467) 2025-04-30 · P/E 15.34× · Financials median 12.17× (n=467) 2025-05-31 · P/E 16.49× · Financials median 12.72× (n=467) 2025-06-30 · P/E 16.93× · Financials median 13.25× (n=465) 2025-07-31 · P/E 17.46× · Financials median 13.19× (n=466) 2025-08-31 · P/E 18.86× · Financials median 14.11× (n=470) 2025-09-30 · P/E 17.69× · Financials median 13.80× (n=474) 2025-10-31 · P/E 15.72× · Financials median 13.25× (n=475) 2025-11-30 · P/E 16.05× · Financials median 13.84× (n=475) 2025-12-31 · P/E 15.72× · Financials median 14.18× (n=475) 2026-01-31 · P/E 16.42× · Financials median 14.80× (n=475) 2026-02-28 · P/E 14.49× · Financials median 13.41× (n=479) 2026-03-31 · P/E 14.31× · Financials median 12.39× (n=499) 2026-04-30 · P/E 15.09× · Financials median 13.25× (n=498) 2026-05-31 · P/E 15.12× · Financials median 13.11× (n=498) 2026-06-30 · P/E 15.39× · Financials median 14.13× (n=497) 2026-07-14 · P/E 15.14× · Financials median 14.36× (n=572) 2026-08-01 · P/E 15.60× · Financials median 14.57× (n=568) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 15.03× · $60.26 (2026-08-21 close)
Filed earnings only.
Own median 17.71× × $4.01 = $71.00 vs the $60.26 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 13.66× $54.79 −9.1% 25th percentile 15.28× $61.26 +1.7% median 17.71× $71.00 +17.8% 75th percentile 20.59× $82.56 +37.0% 90th percentile 22.15× $88.84 +47.4% today 15.03× $60.26 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.01 · close $60.26 (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.
