Multiples & cost of capital $136.22 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $9.23B Enterprise Value ⓘ $10.29B P/E (TTM) 22.97× PEG (trailing) 0.16× P/S 0.83× P/FCF 11.37× EV/EBITDA ⓘ 8.18× EV/EBIT 18.04× EV/Sales 0.92× EV/FCF 12.69× FCF Yield ⓘ 8.79% Buyback Yield 2.24% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.18 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 0.55% WACC — ROIC ⓘ 4.15% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $5.93 · revenue TTM $11.18B · FCF TTM $811.5M
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — eps_ttm (fiscal year ended 2025-12-31). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis. 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) 22.97× sits at the 56th percentile of its own 127-month range (2015-02→2026-08) — own median 18.16×, 6.10×–272.67× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 22.97× on trailing-12-month earnings
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 (FY) 22.97× 18.16× P/E — own p10–p90 8.99×–28.75×; range 6.10×–272.67×; median 18.16×; today 22.97× · 127 monthly observations 56th −0.28σ 21.49× 127 · 127 ▸ ROE (FY) 4.7% 9.6% ROE — own p10–p90 0.3%–15.1%; range −5.7%–17.5%; median 9.6%; today 4.7% · 127 monthly observations 22nd −0.58σ 8.4% 127 · 11 ▸ ROIC (FY) 4.1% 7.8% ROIC — own p10–p90 0.3%–11.2%; range −2.3%–11.9%; median 7.8%; today 4.1% · 127 monthly observations 22nd −0.60σ 8.5% 127 · 11 ▸ Net Margin (FY) 3.4% 7.5% Net Margin — own p10–p90 −2.3%–10.3%; range −4.0%–10.4%; median 7.5%; today 3.4% · 115 monthly observations 24th −0.49σ 2.6% 115 · 10 ▸ 12M Momentum −4.1% 1.4% 12M Momentum — own p10–p90 −35.6%–48.3%; range −57.6%–152.2%; median 1.4%; today −4.1% · 141 monthly observations 68th +0.27σ 3.4% 141 · 139 ▸ EPS Growth 3Y (FY) 147.7% −6.2% EPS Growth 3Y — own p10–p90 −66.4%–21.4%; range −66.4%–147.7%; median −6.2%; today 147.7% · 91 monthly observations 96th +2.94σ 2.1% 91 · 8 ▸ Sales Growth 3Y (FY) −2.8% 3.6% Sales Growth 3Y — own p10–p90 −1.1%–5.6%; range −2.8%–5.6%; median 3.6%; today −2.8% · 79 monthly observations 4th −1.80σ 2.9% 79 · 7 Market Cap $9.23B 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 127 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 291.33× −12.56× 18.16× Today (live screener basis): 22.97× 2015-02-28 · P/E 25.43× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 25.62× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 23.93× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 25.74× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 26.33× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 27.81× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 27.17× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 25.07× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 26.97× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 26.31× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 26.12× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 22.95× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 21.63× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 22.97× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 23.18× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 23.67× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 22.84× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 25.14× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 25.61× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 24.11× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 22.18× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 23.76× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 24.03× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 25.97× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 18.14× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 18.39× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 18.81× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 19.17× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 19.37× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 19.95× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 20.28× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 19.83× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 20.97× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 22.64× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 22.11× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 22.52× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 18.48× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 17.89× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 16.17× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 15.72× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 16.51× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 14.51× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 14.76× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 13.51× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 9.61× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 9.87× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 9.01× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 9.92× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 11.87× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 11.00× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 11.88× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 11.82× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 12.86× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 10.87× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 10.37× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 10.82× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 12.50× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 12.15× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 11.89× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 11.48× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 11.76× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 7.40× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 8.52× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 9.05× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 9.88× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 7.75× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 8.96× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 9.47× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 10.02× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 12.22× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 13.68× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 13.94× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 24.24× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 26.64× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 28.46× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 29.18× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 26.62× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 26.99× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 27.39× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 24.57× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 24.54× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 23.25× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 25.23× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 21.87× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 9.42× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 8.31× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 9.44× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 9.47× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 8.31× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 8.60× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 7.39× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 6.10× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 6.34× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 6.78× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 6.84× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 8.04× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 263.72× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 256.97× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 271.54× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 236.00× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 264.51× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 272.67× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 259.97× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 220.03× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 206.10× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 226.44× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 265.38× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 267.31× · Consumer Discretionary median 18.98× (n=282) 2025-02-28 · P/E 14.54× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 14.11× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 13.15× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 12.44× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 12.96× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 14.15× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 16.40× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 15.94× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 14.05× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 14.33× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 13.51× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 14.63× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 21.12× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 16.60× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 17.80× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 18.11× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 20.46× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 18.16× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 20.16× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 22.97× · $136.22 (2026-08-21 close)
Filed earnings only.
Own median 18.16× × $5.93 = $107.66 vs the $136.22 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 8.99× $53.32 −60.9% 25th percentile 11.87× $70.41 −48.3% median 18.16× $107.66 −21.0% 75th percentile 24.82× $147.20 +8.1% 90th percentile 28.75× $170.49 +25.2% today 22.97× $136.22 —
▸ Show the arithmetic for every rowReference computation · 127 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $5.93 · close $136.22 (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.
