Multiples & cost of capital $83.87 · 2026-08-19 · marketstack Size & multiples Market Cap $1.92B Enterprise Value ⓘ $2.06B P/E (TTM) 33.28× PEG (trailing) 0.84× P/S 7.31× P/FCF 25.98× EV/EBITDA ⓘ 23.46× EV/EBIT 26.65× EV/Sales 7.85× EV/FCF 27.91× FCF Yield ⓘ 3.85% Buyback Yield 0.09% Owner Earnings Yield — Shareholder Yield 1.16% Cost of capital & EVAmethodology → Beta (5y monthly) 0.50 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.36% WACC — ROIC ⓘ 10.29% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $2.52 · revenue TTM $262.4M · FCF TTM $73.8M
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 32.35× sits at the 37th percentile of its own 138-month range (2015-03→2026-08) — own median 44.77×, 22.84×–79.84× 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 32.35× 44.77× P/E — own p10–p90 30.92×–65.06×; range 22.84×–79.84×; median 44.77×; today 32.35× · 138 monthly observations 37th −0.50σ 24.86× 138 · 138 ▸ ROE 15.8% 12.9% ROE — own p10–p90 10.6%–17.4%; range 7.9%–19.1%; median 12.9%; today 15.8% · 126 monthly observations 78th +0.83σ −36.9% 126 · 11 ▸ ROIC 15.4% 15.4% ROIC — own p10–p90 10.7%–22.3%; range 8.2%–23.4%; median 15.4%; today 15.4% · 126 monthly observations 50th −0.10σ −15.4% 126 · 11 ▸ Net Margin 23.1% 15.6% Net Margin — own p10–p90 9.9%–21.7%; range 5.5%–23.1%; median 15.6%; today 23.1% · 138 monthly observations 97th +1.67σ −21.3% 138 · 12 ▸ 12M Momentum 28.6% 22.3% 12M Momentum — own p10–p90 −14.2%–86.4%; range −32.8%–139.3%; median 22.3%; today 28.6% · 141 monthly observations 45th −0.35σ 5.1% 141 · 141 ▸ EPS Growth 3Y 39.4% 15.6% EPS Growth 3Y — own p10–p90 2.0%–55.2%; range 1.9%–55.2%; median 15.6%; today 39.4% · 102 monthly observations 85th +1.08σ 8.4% 102 · 9 ▸ Sales Growth 3Y 15.6% 12.4% Sales Growth 3Y — own p10–p90 8.7%–14.4%; range 8.6%–15.6%; median 12.4%; today 15.6% · 102 monthly observations 97th +1.81σ 9.0% 102 · 9 Market Cap $1.86B 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 83.90× 17.81× 44.77× Today (live screener basis): 32.35× 2015-03-31 · P/E 36.43× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 39.39× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 44.09× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 52.43× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 61.91× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 57.48× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 53.00× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 57.91× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 67.09× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 75.00× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 63.48× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 64.04× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 36.95× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 39.48× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 33.26× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 33.98× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 40.95× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 43.76× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 47.24× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 49.86× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 53.98× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 60.33× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 54.07× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 52.71× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 44.78× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 54.09× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 55.56× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 56.76× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 65.58× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 66.18× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 68.04× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 58.20× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 59.87× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 57.89× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 63.27× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 63.20× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 42.13× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 36.57× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 39.63× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 38.93× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 41.86× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 43.62× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 45.05× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 31.05× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 32.43× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 27.49× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 27.72× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 34.79× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 27.43× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 25.56× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 22.84× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 24.76× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 29.28× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 28.02× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 30.25× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 30.62× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 31.48× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 31.81× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 31.85× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 25.22× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 28.32× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 32.38× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 30.56× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 30.00× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 33.33× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 36.68× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 36.97× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 36.91× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 44.76× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 46.02× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 54.61× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 58.40× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 46.90× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 50.45× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 49.24× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 58.67× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 52.37× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 54.44× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 51.05× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 50.01× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 44.99× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 48.30× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 40.68× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 37.98× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 37.18× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 34.57× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 36.58× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 36.44× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 40.28× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 39.50× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 40.54× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 34.72× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 37.48× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 36.82× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 37.74× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 40.09× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 55.34× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 58.06× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 67.57× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 72.34× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 67.99× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 62.16× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 58.58× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 52.24× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 56.67× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 61.03× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 62.41× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 52.24× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 49.52× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 48.36× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 58.87× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 61.40× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 64.84× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 67.38× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 69.32× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 65.96× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 79.84× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 68.76× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 72.34× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 47.59× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 43.47× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 47.02× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 42.59× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 43.03× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 42.09× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 49.41× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 45.34× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 44.88× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 42.98× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 42.02× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 44.03× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 42.93× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 43.32× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 43.55× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 37.56× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 38.08× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 39.80× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 40.55× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 33.28× · $83.87 (2026-08-19 close)
Filed earnings only.
Own median 44.77× × $2.52 = $112.82 vs the $83.87 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 30.92× $77.91 −7.1% 25th percentile 37.02× $93.29 +11.2% median 44.77× $112.82 +34.5% 75th percentile 57.30× $144.40 +72.2% 90th percentile 65.06× $163.96 +95.5% today 33.28× $83.87 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.52 · close $83.87 (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.
