| Size & multiples | |||
| Market Cap | $22.66B | Enterprise Value | $24.81B |
| P/E (TTM) | 58.62× | PEG (trailing) | — |
| P/S | 0.75× | P/FCF | — |
| EV/EBITDA | 9.52× | EV/EBIT | 23.83× |
| EV/Sales | 0.83× | EV/FCF | — |
| FCF Yield | −1.79% | Buyback Yield | 6.84% |
| Owner Earnings (TTM) | $837.0M | Owner Earnings Yield | 3.69% |
| Shareholder Yield | 8.47% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.12 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.62% |
| After-tax Cost of Debt | 2.63% | Synthetic credit rating | A |
| Cost of Debt · embedded (pre-tax) | 3.36% | Cost of Debt · marginal (synthetic) | 4.78% |
| WACC | 8.16% | ROIC | 3.36% |
| EVA Spread (ROIC−WACC) | −4.80% | EVA | -$480.5M |
FCF sits 148% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.79 · revenue TTM $30.07B · FCF TTM -$405.0M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Industrials on EV/EBITDA; rich on P/E
P/E 85th · EV/EBITDA 44th percentile in the Industrials pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 858 Industrials names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 58.6x | 24.4x | 14.4x–40.4x | 85 ↑rich |
| EV/EBITDA | 12.3x | 13.4x | 8.3x–20.4x | 44 ↓cheap |
| FCF Yield | -3.7% | 4.0% | -0.3%–7.8% | 19 ↓weak |
| Dividend Yield | 1.8% | 1.3% | 0.6%–2.5% | 63 ↑strong |
| Net Margin | 1.6% | 4.7% | 0.0%–9.9% | 32 ↓weak |
| Operating Margin | 1.5% | 7.2% | 1.4%–13.5% | 26 ↓weak |
| ROE | 4.8% | 10.4% | 1.7%–18.0% | 32 ↓weak |
