Multiples & cost of capital $18.07 · 2026-08-19 · marketstack Size & multiples Market Cap $386.2M Enterprise Value ⓘ $620.8M P/E (TTM) — PEG (trailing) — P/S 0.74× P/FCF 7.35× EV/EBITDA ⓘ — EV/EBIT — EV/Sales 1.19× EV/FCF 11.82× FCF Yield ⓘ 13.60% Buyback Yield 0.23% Owner Earnings Yield — Shareholder Yield 2.91% Cost of capital & EVAmethodology → Beta (5y monthly) 0.45 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ −7.09% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM -$4.99 · revenue TTM $521.1M · FCF TTM $52.5M
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 15.97× sits at the 16th percentile of its own 131-month range (2015-03→2026-01) — own median 22.90×, 7.53×–64.72× range
Own history, not peers · point-in-time, filing-date honest
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 15.97× (2026-01) 22.90× P/E — own p10–p90 13.36×–50.24×; range 7.53×–64.72×; median 22.90×; today 15.97× · 131 monthly observations 16th −0.81σ 21.49× 131 · 130 ▸ ROE −13.9% 17.9% ROE — own p10–p90 4.1%–23.8%; range −13.9%–26.6%; median 17.9%; today −13.9% · 126 monthly observations 3rd −3.22σ 8.4% 126 · 11 ▸ ROIC −7.1% 16.0% ROIC — own p10–p90 3.3%–18.0%; range −7.1%–18.1%; median 16.0%; today −7.1% · 126 monthly observations 1st −3.14σ 8.5% 126 · 12 ▸ Net Margin −20.1% 12.0% Net Margin — own p10–p90 4.9%–145.2%; range −20.1%–188.5%; median 12.0%; today −20.1% · 138 monthly observations 3rd −0.93σ 2.6% 138 · 12 ▸ 12M Momentum −38.0% 23.2% 12M Momentum — own p10–p90 −51.8%–102.6%; range −70.1%–208.2%; median 23.2%; today −38.0% · 141 monthly observations 15th −1.02σ 3.4% 141 · 140 ▸ EPS Growth 3Y −29.1% (2026-01) — no band (36 mo · 3 distinct) — — 2.1% 36 · 3 ▸ Sales Growth 3Y −11.8% 4.5% Sales Growth 3Y — own p10–p90 −60.8%–216.4%; range −60.8%–216.4%; median 4.5%; today −11.8% · 102 monthly observations 15th −0.65σ 2.9% 102 · 9 Market Cap $374.00M 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 68.73× 3.52× 22.90× 2015-03-31 · P/E 10.20× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 10.64× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 13.36× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 12.74× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 11.19× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 12.08× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 12.13× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 13.13× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 15.85× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 19.66× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 16.95× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 17.72× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 16.38× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 17.85× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 22.11× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 25.83× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 29.05× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 26.99× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 27.38× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 23.79× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 31.96× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 33.77× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 28.64× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 29.89× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 36.64× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 35.38× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 34.60× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 34.57× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 39.84× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 37.99× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 40.97× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 45.92× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 50.24× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 51.95× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 60.50× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 56.70× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 60.53× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 64.72× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 59.83× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 60.01× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 55.45× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 52.10× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 53.36× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 48.09× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 45.94× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 38.55× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 48.51× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 55.30× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 52.13× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 59.37× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 40.68× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 44.80× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 33.78× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 32.55× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 33.57× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 28.98× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 30.82× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 32.74× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 23.01× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 12.67× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 11.85× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 16.62× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 16.52× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 16.17× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 15.98× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 15.66× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 17.51× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 18.51× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 19.21× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 20.73× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 25.51× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 26.95× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 24.96× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 25.36× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 29.41× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 28.54× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 25.17× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 27.55× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 27.47× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 27.09× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 32.90× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 35.86× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 31.92× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 18.22× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 19.59× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 20.90× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 22.16× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 22.90× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 24.07× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 25.05× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 24.29× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 25.64× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 28.62× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 24.34× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 22.32× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 20.62× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 19.66× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 20.06× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 19.32× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 21.60× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 23.17× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 24.37× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 21.44× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 19.24× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 17.37× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 20.02× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 17.27× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 17.75× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 17.94× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 16.34× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 16.17× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 15.50× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 16.99× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 18.66× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 17.34× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 10.01× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 9.64× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 8.20× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 7.53× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 20.99× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 18.83× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 18.89× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 18.86× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 19.21× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 18.13× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 18.96× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 15.51× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 15.51× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 14.62× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 15.58× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 15.97× · Consumer Discretionary median 21.07× (n=273) 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 -4.99 (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.
