Multiples & cost of capital $16.03 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $487.8M Enterprise Value ⓘ $504.6M P/E (TTM) 17.81× PEG (trailing) 1.08× P/S 0.97× P/FCF 11.90× EV/EBITDA ⓘ 7.28× EV/EBIT 9.58× EV/Sales 1.01× EV/FCF 12.30× FCF Yield ⓘ 8.41% Buyback Yield 0.38% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.69 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 8.28% WACC — ROIC ⓘ 8.91% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.90 · revenue TTM $501.4M · FCF TTM $41.0M
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 2025-12-31). 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) 17.81× sits at the 49th percentile of its own 126-month range (2015-03→2026-08) — own median 18.54×, 8.69×–74.95× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 17.81× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 634 Consumer Discretionary 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) 17.81× 18.54× P/E — own p10–p90 11.83×–29.93×; range 8.69×–74.95×; median 18.54×; today 17.81× · 126 monthly observations 49th −0.26σ 21.49× 126 · 125 ▸ ROE (FY) 9.6% 9.6% ROE — own p10–p90 3.2%–10.0%; range −3.3%–10.6%; median 9.6%; today 9.6% · 126 monthly observations 50th +0.53σ 8.4% 126 · 11 ▸ ROIC (FY) 8.9% 8.9% ROIC — own p10–p90 2.4%–9.7%; range −2.8%–11.1%; median 8.9%; today 8.9% · 126 monthly observations 50th +0.51σ 8.5% 126 · 11 ▸ Net Margin (FY) 5.4% 5.4% Net Margin — own p10–p90 2.1%–6.8%; range −2.1%–12.3%; median 5.4%; today 5.4% · 138 monthly observations 37th +0.06σ 2.6% 138 · 12 ▸ 12M Momentum 46.4% −2.7% 12M Momentum — own p10–p90 −43.3%–46.3%; range −70.0%–90.8%; median −2.7%; today 46.4% · 135 monthly observations 97th +1.74σ 3.4% 135 · 135 ▸ EPS Growth 3Y (FY) 16.4% 2.9% EPS Growth 3Y — own p10–p90 −43.8%–45.7%; range −43.8%–45.7%; median 2.9%; today 16.4% · 78 monthly observations 81st +0.51σ 2.1% 78 · 7 ▸ Sales Growth 3Y (FY) 1.4% 2.0% Sales Growth 3Y — own p10–p90 1.3%–7.1%; range 1.3%–7.1%; median 2.0%; today 1.4% · 102 monthly observations 26th −0.95σ 2.9% 102 · 9 Market Cap $487.84M 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 126 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 79.59× 4.06× 18.54× Today (live screener basis): 17.81× 2015-03-31 · P/E 20.65× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 21.11× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 16.73× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 16.70× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 15.15× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 10.49× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 8.69× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 9.26× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 9.90× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 10.19× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 9.77× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 10.41× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 21.52× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 21.27× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 17.95× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 20.97× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 21.23× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 21.97× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 20.31× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 19.68× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 20.32× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 19.84× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 20.08× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 20.16× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 25.43× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 26.70× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 29.04× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 29.47× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 27.66× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 24.15× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 25.85× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 24.47× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 22.45× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 21.06× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 21.38× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 20.74× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 43.18× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 45.45× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 48.18× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 51.82× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 52.73× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 54.09× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 57.05× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 56.86× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 69.41× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 68.95× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 74.95× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 68.77× · Consumer Discretionary median 20.30× (n=206) 2020-03-31 · P/E 12.61× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 18.25× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 20.70× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 22.03× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 29.49× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 26.67× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 24.18× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 21.07× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 23.39× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 27.01× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 30.37× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 27.36× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 23.71× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 24.91× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 24.79× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 26.90× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 27.37× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 26.68× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 24.85× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 21.62× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 18.56× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 20.87× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 19.62× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 19.51× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 14.53× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 13.31× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 12.95× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 12.30× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 12.15× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 11.31× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 11.15× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 12.55× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 13.63× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 12.45× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 15.34× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 14.96× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 16.82× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 16.35× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 16.04× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 15.39× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 18.68× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 16.68× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 15.70× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 14.65× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 14.58× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 15.47× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 16.25× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 15.89× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 13.16× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 11.51× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 14.43× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 15.28× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 16.30× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 18.73× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 18.51× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 16.51× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 17.19× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 15.59× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 16.04× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 15.24× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 11.98× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 10.87× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 12.21× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 12.80× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 11.98× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 12.36× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 11.28× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 11.88× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 12.69× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 12.16× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 11.78× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 12.86× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 15.40× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 15.02× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 16.52× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 18.84× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 18.60× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 18.31× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 17.81× · $16.03 (2026-08-21 close)
Filed earnings only.
Own median 18.54× × $0.90 = $16.68 vs the $16.03 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 11.83× $10.65 −33.6% 25th percentile 14.46× $13.01 −18.8% median 18.54× $16.68 +4.1% 75th percentile 24.04× $21.63 +35.0% 90th percentile 29.93× $26.94 +68.1% today 17.81× $16.03 —
▸ Show the arithmetic for every rowReference computation · 126 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.90 · close $16.03 (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.
