Multiples & cost of capital $94.13 · 2026-08-19 · marketstack Size & multiples Market Cap $120.49B Enterprise Value ⓘ $139.23B P/E (TTM) 25.24× PEG (trailing) 2.58× P/S 3.31× P/FCF 22.21× EV/EBITDA ⓘ 14.77× EV/EBIT 21.53× EV/Sales 3.83× EV/FCF 25.66× FCF Yield ⓘ 4.50% Buyback Yield 0.86% Owner Earnings Yield — Shareholder Yield 3.88% Cost of capital & EVAmethodology → Beta (5y monthly) 0.57 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.02% WACC — ROIC ⓘ 7.46% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.73 · revenue TTM $36.36B · FCF TTM $5.43B
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 24.69× sits at the 9th percentile of its own 135-month range (2015-06→2026-08) — own median 30.71×, 20.45×–50.18× 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 24.69× 30.71× P/E — own p10–p90 23.74×–39.82×; range 20.45×–50.18×; median 30.71×; today 24.69× · 135 monthly observations 9th −1.36σ 24.86× 135 · 135 ▸ ROE 9.8% 7.9% ROE — own p10–p90 6.7%–9.7%; range 6.2%–9.8%; median 7.9%; today 9.8% · 123 monthly observations 99th +1.40σ −36.9% 123 · 11 ▸ ROIC 12.0% 7.3% ROIC — own p10–p90 5.8%–7.9%; range 5.8%–12.0%; median 7.3%; today 12.0% · 75 monthly observations 99th +4.36σ −15.4% 75 · 8 ▸ Net Margin 13.2% 13.2% Net Margin — own p10–p90 11.4%–15.9%; range 10.4%–16.6%; median 13.2%; today 13.2% · 135 monthly observations 46th −0.05σ −21.3% 135 · 12 ▸ 12M Momentum −4.0% 8.2% 12M Momentum — own p10–p90 −10.2%–28.1%; range −34.8%–39.8%; median 8.2%; today −4.0% · 141 monthly observations 15th −0.92σ 5.1% 141 · 140 ▸ EPS Growth 3Y 9.8% 3.0% EPS Growth 3Y — own p10–p90 −7.3%–11.2%; range −7.3%–11.2%; median 3.0%; today 9.8% · 99 monthly observations 86th +1.34σ 8.4% 99 · 9 ▸ Sales Growth 3Y 5.2% 2.0% Sales Growth 3Y — own p10–p90 −0.9%–13.9%; range −0.9%–13.9%; median 2.0%; today 5.2% · 99 monthly observations 86th +0.52σ 9.0% 99 · 9 Market Cap $117.88B 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 135 monthly observations · 2015-06 → 2026-08
2016 2018 2020 2022 2024 2026 53.78× 18.27× 30.71× Today (live screener basis): 24.69× 2015-06-30 · P/E 30.75× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 32.53× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 30.00× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 27.78× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 30.67× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 31.26× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 31.92× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 31.50× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 32.11× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 31.12× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 32.84× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 33.39× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 34.99× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 35.33× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 35.09× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 34.84× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 33.07× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 29.44× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 28.72× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 30.65× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 32.63× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 32.48× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 33.50× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 33.98× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 30.71× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 29.06× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 27.90× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 26.91× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 27.86× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 28.42× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 27.94× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 29.72× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 27.64× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 27.76× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 27.73× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 29.87× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 37.71× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 39.75× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 42.47× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 43.33× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 39.57× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 42.96× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 40.07× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 38.94× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 39.87× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 40.12× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 39.12× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 40.78× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 28.56× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 29.89× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 31.64× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 31.85× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 31.94× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 32.67× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 33.27× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 33.85× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 29.52× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 26.45× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 28.63× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 28.91× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 25.90× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 27.25× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 30.36× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 29.36× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 28.41× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 32.12× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 33.09× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 31.45× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 33.04× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 33.37× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 36.98× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 35.76× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 46.67× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 49.36× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 50.18× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 47.12× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 45.06× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 40.11× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 38.89× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 38.91× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 39.47× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 41.71× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 39.23× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 37.65× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 24.06× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 24.80× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 23.57× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 21.65× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 23.42× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 21.19× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 20.84× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 22.44× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 22.20× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 21.61× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 24.38× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 22.19× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 31.24× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 31.12× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 28.90× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 27.79× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 25.02× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 28.11× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 29.21× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 31.04× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 29.56× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 30.90× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 28.45× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 28.85× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 28.52× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 29.10× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 32.09× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 32.62× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 32.34× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 31.36× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 28.94× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 32.91× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 33.34× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 32.56× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 30.71× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 30.07× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 24.15× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 25.00× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 25.71× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 26.38× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 25.12× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 29.18× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 26.61× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 28.52× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 27.05× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 24.00× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 22.43× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 20.45× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 20.97× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 22.40× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 22.98× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 25.24× · $94.13 (2026-08-19 close)
Filed earnings only.
Own median 30.71× × $3.73 = $114.55 vs the $94.13 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 23.74× $88.56 −5.9% 25th percentile 27.78× $103.63 +10.1% median 30.71× $114.55 +21.7% 75th percentile 33.38× $124.52 +32.3% 90th percentile 39.82× $148.53 +57.8% today 25.24× $94.13 —
▸ Show the arithmetic for every rowReference computation · 135 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $3.73 · close $94.13 (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.
