Multiples & cost of capital $11.58 · 2026-08-19 · marketstack Size & multiples Market Cap $129.5M Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S 0.41× P/FCF 32.26× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 3.10% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield 0.13% Cost of capital & EVAmethodology → Beta (5y monthly) 0.72 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); latest annual for: EPS (Diluted) · EPS TTM -$1.70 · revenue TTM $316.9M · FCF TTM $4.0M
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 60.21× sits at the 87th percentile of its own 131-month range (2015-03→2026-01) — own median 25.31×, 1.73×–99.89× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 198 Consumer Staples 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 60.21× (2026-01) 25.31× P/E — own p10–p90 5.21×–64.85×; range 1.73×–99.89×; median 25.31×; today 60.21× · 131 monthly observations 87th +1.41σ 20.39× 131 · 131 ▸ ROE −9.1% 51.7% ROE — own p10–p90 1.0%–80.3%; range −9.1%–91.2%; median 51.7%; today −9.1% · 126 monthly observations 3rd −1.77σ 8.3% 126 · 11 ▸ ROIC −28.3% 179.9% ROIC — own p10–p90 −12.5%–759.4%; range −28.3%–759.4%; median 179.9%; today −28.3% · 66 monthly observations 5th −1.11σ 8.8% 66 · 6 ▸ Net Margin −4.8% 9.2% Net Margin — own p10–p90 0.3%–11.0%; range −4.8%–11.1%; median 9.2%; today −4.8% · 138 monthly observations 3rd −2.93σ 4.0% 138 · 12 ▸ 12M Momentum −21.6% −8.3% 12M Momentum — own p10–p90 −55.4%–111.9%; range −77.8%–315.0%; median −8.3%; today −21.6% · 141 monthly observations 39th −0.50σ −4.7% 141 · 141 ▸ EPS Growth 3Y −76.1% (2026-01) 30.5% EPS Growth 3Y — own p10–p90 −76.1%–62.8%; range −76.1%–62.8%; median 30.5%; today −76.1% · 95 monthly observations 6th −2.38σ 4.0% 95 · 8 ▸ Sales Growth 3Y −37.7% 22.5% Sales Growth 3Y — own p10–p90 −26.6%–45.8%; range −37.7%–45.8%; median 22.5%; today −37.7% · 102 monthly observations 3rd −1.98σ 4.0% 102 · 9 Market Cap $126.23M 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 131 monthly observations · 2015-03 → 2026-01
2016 2018 2020 2022 2024 2026 106.76× −5.15× 25.31× 2015-03-31 · P/E 29.10× · Consumer Staples median 24.75× (n=35) 2015-04-30 · P/E 29.13× · Consumer Staples median 23.43× (n=35) 2015-05-31 · P/E 31.25× · Consumer Staples median 23.50× (n=35) 2015-06-30 · P/E 31.38× · Consumer Staples median 24.78× (n=36) 2015-07-31 · P/E 29.97× · Consumer Staples median 25.78× (n=35) 2015-08-31 · P/E 26.96× · Consumer Staples median 24.67× (n=35) 2015-09-30 · P/E 26.08× · Consumer Staples median 25.07× (n=35) 2015-10-31 · P/E 27.16× · Consumer Staples median 26.47× (n=35) 2015-11-30 · P/E 29.44× · Consumer Staples median 26.64× (n=35) 2015-12-31 · P/E 29.50× · Consumer Staples median 26.18× (n=35) 2016-01-31 · P/E 28.18× · Consumer Staples median 25.05× (n=35) 2016-02-29 · P/E 29.47× · Consumer Staples median 25.95× (n=35) 2016-03-31 · P/E 18.19× · Consumer Staples median 26.47× (n=35) 2016-04-30 · P/E 18.99× · Consumer Staples median 26.00× (n=35) 2016-05-31 · P/E 19.22× · Consumer Staples median 26.11× (n=35) 2016-06-30 · P/E 20.04× · Consumer Staples median 24.34× (n=35) 2016-07-31 · P/E 21.22× · Consumer Staples median 25.22× (n=35) 2016-08-31 · P/E 22.15× · Consumer Staples median 24.86× (n=35) 2016-09-30 · P/E 22.77× · Consumer Staples median 23.06× (n=35) 2016-10-31 · P/E 24.73× · Consumer Staples median 22.80× (n=35) 2016-11-30 · P/E 23.54× · Consumer Staples median 23.54× (n=35) 2016-12-31 · P/E 25.08× · Consumer Staples median 22.84× (n=35) 2017-01-31 · P/E 25.40× · Consumer Staples median 23.27× (n=35) 2017-02-28 · P/E 27.01× · Consumer Staples median 22.24× (n=37) 2017-03-31 · P/E 29.78× · Consumer Staples median 22.16× (n=38) 2017-04-30 · P/E 31.09× · Consumer Staples median 21.73× (n=38) 2017-05-31 · P/E 27.93× · Consumer Staples median 21.43× (n=38) 2017-06-30 · P/E 27.83× · Consumer Staples median 21.50× (n=38) 2017-07-31 · P/E 28.65× · Consumer Staples median 23.09× (n=39) 2017-08-31 · P/E 38.00× · Consumer Staples median 20.54× (n=39) 2017-09-30 · P/E 39.85× · Consumer Staples median 21.23× (n=39) 2017-10-31 · P/E 41.88× · Consumer Staples median 22.28× (n=39) 2017-11-30 · P/E 45.99× · Consumer Staples median 22.91× (n=40) 2017-12-31 · P/E 46.85× · Consumer Staples median 24.56× (n=40) 2018-01-31 · P/E 46.11× · Consumer Staples median 25.58× (n=40) 2018-02-28 · P/E 42.81× · Consumer Staples median 21.54× (n=40) 2018-03-31 · P/E 40.81× · Consumer Staples median 21.13× (n=40) 2018-04-30 · P/E 43.83× · Consumer Staples median 21.24× (n=40) 2018-05-31 · P/E 63.97× · Consumer Staples median 21.08× (n=41) 2018-06-30 · P/E 69.94× · Consumer Staples median 21.49× (n=40) 2018-07-31 · P/E 74.97× · Consumer Staples median 19.51× (n=41) 2018-08-31 · P/E 99.89× · Consumer Staples median 20.07× (n=41) 2018-09-30 · P/E 96.75× · Consumer Staples median 23.22× (n=41) 2018-10-31 · P/E 92.44× · Consumer Staples median 22.70× (n=42) 2018-11-30 · P/E 64.85× · Consumer Staples median 22.11× (n=42) 2018-12-31 · P/E 54.59× · Consumer Staples median 20.02× (n=42) 2019-01-31 · P/E 55.56× · Consumer Staples median 18.72× (n=42) 2019-02-28 · P/E 55.65× · Consumer Staples median 19.67× (n=39) 2019-03-31 · P/E 27.61× · Consumer Staples median 21.34× (n=39) 2019-04-30 · P/E 31.75× · Consumer Staples median 21.47× (n=39) 2019-05-31 · P/E 27.91× · Consumer Staples median 18.34× (n=39) 2019-06-30 · P/E 27.77× · Consumer Staples median 22.14× (n=39) 2019-07-31 · P/E 24.17× · Consumer Staples median 22.65× (n=39) 2019-08-31 · P/E 21.64× · Consumer Staples median 22.52× (n=38) 2019-09-30 · P/E 22.43× · Consumer Staples median 22.38× (n=38) 2019-10-31 · P/E 24.01× · Consumer Staples median 21.98× (n=37) 2019-11-30 · P/E 19.03× · Consumer Staples median 23.41× (n=38) 2019-12-31 · P/E 23.72× · Consumer Staples median 23.98× (n=38) 2020-01-31 · P/E 20.92× · Consumer Staples median 24.58× (n=37) 2020-02-29 · P/E 17.99× · Consumer Staples median 19.82× (n=40) 2020-03-31 · P/E 9.72× · Consumer Staples median 20.15× (n=43) 2020-04-30 · P/E 11.80× · Consumer Staples median 22.00× (n=43) 2020-05-31 · P/E 15.92× · Consumer Staples median 22.89× (n=45) 2020-06-30 · P/E 21.58× · Consumer Staples median 21.58× (n=45) 2020-07-31 · P/E 25.99× · Consumer Staples median 23.08× (n=45) 2020-08-31 · P/E 25.31× · Consumer Staples median 23.93× (n=45) 2020-09-30 · P/E 25.58× · Consumer Staples median 21.36× (n=45) 2020-10-31 · P/E 21.85× · Consumer Staples median 22.27× (n=46) 2020-11-30 · P/E 31.75× · Consumer Staples median 23.80× (n=45) 2020-12-31 · P/E 30.54× · Consumer Staples median 22.85× (n=46) 2021-01-31 · P/E 36.50× · Consumer Staples median 22.05× (n=47) 2021-02-28 · P/E 29.15× · Consumer Staples median 26.26× (n=50) 2021-03-31 · P/E 24.40× · Consumer Staples median 27.80× (n=55) 2021-04-30 · P/E 26.16× · Consumer Staples median 27.38× (n=55) 2021-05-31 · P/E 38.28× · Consumer Staples median 30.89× (n=55) 2021-06-30 · P/E 32.60× · Consumer Staples median 28.85× (n=54) 2021-07-31 · P/E 32.89× · Consumer Staples median 30.10× (n=54) 2021-08-31 · P/E 26.26× · Consumer Staples median 26.90× (n=55) 2021-09-30 · P/E 22.19× · Consumer Staples median 26.67× (n=55) 2021-10-31 · P/E 22.61× · Consumer Staples median 25.90× (n=55) 2021-11-30 · P/E 23.70× · Consumer Staples median 24.94× (n=57) 2021-12-31 · P/E 24.13× · Consumer Staples median 26.80× (n=57) 2022-01-31 · P/E 22.89× · Consumer Staples median 27.02× (n=57) 2022-02-28 · P/E 13.39× · Consumer Staples median 25.75× (n=57) 2022-03-31 · P/E 12.30× · Consumer Staples median 26.44× (n=61) 2022-04-30 · P/E 12.84× · Consumer Staples median 26.40× (n=61) 2022-05-31 · P/E 12.01× · Consumer Staples median 26.42× (n=61) 2022-06-30 · P/E 13.00× · Consumer Staples median 23.67× (n=61) 2022-07-31 · P/E 12.11× · Consumer Staples median 25.33× (n=61) 2022-08-31 · P/E 9.03× · Consumer Staples median 25.41× (n=61) 2022-09-30 · P/E 7.80× · Consumer Staples median 22.95× (n=61) 2022-10-31 · P/E 8.42× · Consumer Staples median 25.89× (n=61) 2022-11-30 · P/E 9.07× · Consumer Staples median 25.78× (n=61) 2022-12-31 · P/E 8.30× · Consumer Staples median 24.29× (n=60) 2023-01-31 · P/E 8.02× · Consumer Staples median 24.42× (n=61) 2023-02-28 · P/E 8.81× · Consumer Staples median 21.48× (n=59) 2023-03-31 · P/E 8.14× · Consumer Staples median 21.91× (n=56) 2023-04-30 · P/E 7.20× · Consumer Staples median 21.62× (n=56) 2023-05-31 · P/E 6.18× · Consumer Staples median 20.94× (n=56) 2023-06-30 · P/E 7.24× · Consumer Staples median 22.00× (n=55) 2023-07-31 · P/E 8.00× · Consumer Staples median 22.46× (n=55) 2023-08-31 · P/E 6.63× · Consumer Staples median 21.04× (n=55) 2023-09-30 · P/E 5.88× · Consumer Staples median 20.73× (n=55) 2023-10-31 · P/E 5.43× · Consumer Staples median 19.27× (n=55) 2023-11-30 · P/E 5.21× · Consumer Staples median 19.45× (n=53) 2023-12-31 · P/E 5.28× · Consumer Staples median 23.18× (n=54) 2024-01-31 · P/E 4.29× · Consumer Staples median 23.83× (n=54) 2024-02-29 · P/E 4.41× · Consumer Staples median 23.33× (n=56) 2024-03-31 · P/E 4.21× · Consumer Staples median 23.59× (n=55) 2024-04-30 · P/E 3.03× · Consumer Staples median 22.02× (n=55) 2024-05-31 · P/E 2.83× · Consumer Staples median 22.10× (n=55) 2024-06-30 · P/E 2.40× · Consumer Staples median 21.03× (n=55) 2024-07-31 · P/E 2.41× · Consumer Staples median 22.71× (n=55) 2024-08-31 · P/E 2.01× · Consumer Staples median 23.93× (n=55) 2024-09-30 · P/E 2.10× · Consumer Staples median 24.18× (n=55) 2024-10-31 · P/E 2.02× · Consumer Staples median 23.54× (n=55) 2024-11-30 · P/E 2.16× · Consumer Staples median 25.94× (n=57) 2024-12-31 · P/E 1.94× · Consumer Staples median 23.89× (n=58) 2025-01-31 · P/E 1.73× · Consumer Staples median 22.87× (n=58) 2025-02-28 · P/E 75.58× · Consumer Staples median 24.25× (n=62) 2025-03-31 · P/E 70.95× · Consumer Staples median 22.87× (n=63) 2025-04-30 · P/E 69.16× · Consumer Staples median 23.49× (n=63) 2025-05-31 · P/E 74.05× · Consumer Staples median 23.93× (n=63) 2025-06-30 · P/E 73.95× · Consumer Staples median 22.88× (n=62) 2025-07-31 · P/E 72.47× · Consumer Staples median 23.03× (n=63) 2025-08-31 · P/E 73.84× · Consumer Staples median 23.01× (n=63) 2025-09-30 · P/E 71.95× · Consumer Staples median 21.59× (n=63) 2025-10-31 · P/E 63.26× · Consumer Staples median 21.06× (n=63) 2025-11-30 · P/E 57.74× · Consumer Staples median 21.28× (n=62) 2025-12-31 · P/E 56.21× · Consumer Staples median 20.81× (n=61) 2026-01-31 · P/E 60.21× · Consumer Staples median 20.36× (n=61) shaded = own p10–p90 · dashed = own median
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — the latest filed year's EPS is -1.70 (a loss year has no meaningful earnings multiple; the screener suppresses P/E on the same rule).
Ladder not drawn for this name — the reason is above.ⓘ 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.
