Multiples & cost of capital $180.66 · 2026-08-19 · marketstack Size & multiples Market Cap $93.17B Enterprise Value ⓘ — P/E (TTM) 30.11× PEG (trailing) — P/S 3.70× P/FCF 23.38× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 4.28% Buyback Yield 4.31% Owner Earnings Yield — Shareholder Yield 6.02% Cost of capital & EVAmethodology → Beta (5y monthly) 1.00 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 5.28% WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $6.00 · revenue TTM $25.18B · FCF TTM $3.98B
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 30.16× sits at the 100th percentile of its own 127-month range (2015-02→2026-08) — own median 17.76×, 7.47×–29.34× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 862 Industrials 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 30.16× 17.76× P/E — own p10–p90 9.37×–22.93×; range 7.47×–29.34×; median 17.76×; today 30.16× · 127 monthly observations 100th +2.50σ 25.17× 127 · 127 ▸ ROE 76.1% 45.5% ROE — own p10–p90 38.8%–76.1%; range −71.6%–96.5%; median 45.5%; today 76.1% · 127 monthly observations 88th +0.91σ 10.5% 127 · 11 ▸ ROIC 25.2% (2018-01) — no band (24 mo · 2 distinct) — — 9.9% 24 · 2 ▸ Net Margin 13.0% 16.3% Net Margin — own p10–p90 13.0%–17.0%; range −28.4%–22.1%; median 16.3%; today 13.0% · 139 monthly observations 11th +0.03σ 4.7% 139 · 12 ▸ 12M Momentum 5.8% 5.1% 12M Momentum — own p10–p90 −23.5%–42.7%; range −35.0%–106.6%; median 5.1%; today 5.8% · 141 monthly observations 54th −0.02σ 14.7% 141 · 139 ▸ EPS Growth 3Y −16.2% 4.4% EPS Growth 3Y — own p10–p90 −9.3%–9.7%; range −16.2%–9.7%; median 4.4%; today −16.2% · 91 monthly observations 4th −2.30σ 7.1% 91 · 8 ▸ Sales Growth 3Y −1.6% −0.2% Sales Growth 3Y — own p10–p90 −11.4%–2.7%; range −11.4%–2.7%; median −0.2%; today −1.6% · 103 monthly observations 38th +0.14σ 5.4% 103 · 9 Market Cap $93.31B 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 127 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 34.95× 5.67× 17.76× Today (live screener basis): 30.16× 2015-02-28 · P/E 18.83× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 18.41× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 17.46× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 17.76× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 17.22× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 16.89× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 15.87× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 15.83× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 17.55× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 17.48× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 16.82× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 16.86× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 17.30× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 18.38× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 18.46× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 18.57× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 19.32× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 19.67× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 19.77× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 19.44× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 18.23× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 18.94× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 19.70× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 19.28× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 19.09× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 19.60× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 20.07× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 20.95× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 21.33× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 20.61× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 20.94× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 21.51× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 23.59× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 24.91× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 24.12× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 25.67× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 24.83× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 23.15× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 20.50× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 20.80× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 20.74× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 22.39× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 22.24× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 22.22× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 20.06× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 21.92× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 20.09× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 21.12× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 19.51× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 19.54× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 17.82× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 15.02× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 16.30× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 16.43× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 15.21× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 15.46× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 15.52× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 15.97× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 16.59× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 14.92× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 16.16× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 14.78× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 16.45× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 16.94× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 16.89× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 16.30× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 17.66× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 17.35× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 17.32× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 18.71× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 18.93× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 19.02× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 15.64× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 17.21× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 17.61× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 18.14× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 17.74× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 17.68× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 17.40× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 15.67× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 15.96× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 15.19× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 15.87× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 14.83× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 12.28× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 12.30× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 11.92× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 12.33× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 10.69× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 11.83× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 10.27× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 9.13× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 10.39× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 10.41× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 9.91× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 9.51× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 8.85× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 8.63× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 8.72× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 7.66× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 8.22× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 9.16× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 8.76× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 7.69× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 7.47× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 8.14× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 8.98× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 7.75× · Industrials median 22.15× (n=309) 2025-02-28 · P/E 20.55× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 19.45× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 18.40× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 19.65× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 20.16× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 19.76× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 20.60× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 20.55× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 22.05× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 22.79× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 21.21× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 20.29× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 27.55× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 24.20× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 24.42× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 25.52× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 26.98× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 26.28× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 29.34× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 30.11× · $180.66 (2026-08-19 close)
Filed earnings only.
Own median 17.76× × $6.00 = $106.55 vs the $180.66 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 9.37× $56.21 −68.9% 25th percentile 15.58× $93.47 −48.3% median 17.76× $106.55 −41.0% 75th percentile 20.39× $122.35 −32.3% 90th percentile 22.93× $137.59 −23.8% today 30.11× $180.66 —
▸ Show the arithmetic for every rowReference computation · 127 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $6.00 · close $180.66 (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.
