Multiples & cost of capital $51.13 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $2.19B Enterprise Value ⓘ $2.35B P/E (TTM) 6.77× PEG (trailing) 3.55× P/S 3.74× P/FCF 12.33× EV/EBITDA ⓘ 5.76× EV/EBIT 6.98× EV/Sales 4.02× EV/FCF 13.26× FCF Yield ⓘ 8.11% Buyback Yield 0.32% Owner Earnings Yield — Shareholder Yield 6.10% Cost of capital & EVAmethodology → Beta (5y monthly) 0.78 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 $7.55 · revenue TTM $585.2M · FCF TTM $177.4M
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) 11.26× sits at the 69th percentile of its own 99-month range (2015-06→2026-08) — own median 7.45×, 2.33×–37.07× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 6.77× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 862 Industrials 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) 11.26× 7.45× P/E — own p10–p90 3.20×–21.23×; range 2.33×–37.07×; median 7.45×; today 11.26× · 99 monthly observations 69th +0.08σ 25.17× 99 · 99 ▸ ROE (FY) 17.7% 17.7% no band (51 mo · 5 distinct) — — 10.5% 51 · 5 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 40.2% 29.3% Net Margin — own p10–p90 −26.4%–44.8%; range −32.2%–54.8%; median 29.3%; today 40.2% · 124 monthly observations 69th +0.70σ 4.7% 124 · 11 ▸ 12M Momentum 68.0% 12.1% 12M Momentum — own p10–p90 −37.0%–112.3%; range −61.9%–170.7%; median 12.1%; today 68.0% · 138 monthly observations 71st +0.53σ 14.7% 138 · 138 ▸ EPS Growth 3Y (FY) 1.9% 27.5% no band (39 mo · 4 distinct) — — 7.1% 39 · 4 ▸ Sales Growth 3Y (FY) 7.3% 15.2% Sales Growth 3Y — own p10–p90 −18.2%–25.8%; range −18.2%–25.8%; median 15.2%; today 7.3% · 99 monthly observations 26th −0.37σ 5.4% 99 · 9 Market Cap $2.19B 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 99 monthly observations · 2015-06 → 2026-08
2016 2018 2020 2022 2024 2026 39.50× −0.10× 7.45× Today (live screener basis): 11.26× 2015-06-30 · P/E 37.07× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 34.96× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 29.29× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 22.91× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 26.18× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 29.36× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 26.16× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 23.51× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 23.93× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 20.89× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 22.58× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 3.90× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 3.08× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 2.69× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 2.33× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 2.62× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 2.46× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 3.05× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 3.59× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 4.94× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 4.11× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 4.60× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 3.97× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 3.41× · Industrials median 24.05× (n=216) 2020-06-30 · P/E 3.74× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 4.13× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 4.08× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 3.87× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 3.96× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 5.28× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 5.89× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 5.60× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 6.01× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 6.34× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 6.42× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 6.86× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 7.59× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 6.51× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 7.11× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 6.67× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 6.52× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 6.62× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 6.82× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 6.39× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 7.41× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 7.79× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 7.91× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 9.14× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 8.54× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 9.06× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 8.17× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 7.62× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 10.15× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 10.94× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 10.65× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 11.15× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 12.33× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 11.20× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 12.48× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 12.97× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 5.98× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 6.93× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 6.01× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 6.70× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 7.45× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 9.87× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 10.23× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 8.73× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 8.43× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 8.96× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 9.63× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 6.66× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 5.52× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 5.38× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 5.13× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 4.53× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 3.80× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 3.22× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 3.21× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 3.16× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 2.68× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 2.94× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 2.82× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 10.00× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 11.39× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 13.45× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 14.94× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 13.93× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 13.48× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 11.58× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 11.37× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 13.80× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 17.29× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 15.98× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 18.01× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 8.86× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 7.66× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 8.84× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 10.19× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 11.26× · $51.13 (2026-08-21 close)
Filed earnings only.
Own median 7.45× × $4.54 = $33.83 vs the $51.13 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 3.20× $14.52 −71.6% 25th percentile 4.77× $21.65 −57.7% median 7.45× $33.83 −33.8% 75th percentile 11.29× $51.25 +0.2% 90th percentile 21.23× $96.37 +88.5% today 11.26× $51.13 —
▸ Show the arithmetic for every rowReference computation · 99 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $4.54 · close $51.13 (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.
