Multiples & cost of capital $91.98 · 2026-08-19 · marketstack Size & multiples Market Cap $5.49B Enterprise Value ⓘ $5.78B P/E (TTM) 43.18× PEG (trailing) 2.37× P/S 3.48× P/FCF 27.03× EV/EBITDA ⓘ 17.74× EV/EBIT 28.70× EV/Sales 3.66× EV/FCF 28.44× FCF Yield ⓘ 3.70% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.49 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.24% WACC — ROIC ⓘ 7.71% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $2.13 · revenue TTM $1.58B · FCF TTM $203.2M
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 41.91× sits at the 17th percentile of its own 126-month range (2015-03→2026-08) — own median 58.00×, 26.48×–557.20× 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 41.91× 58.00× P/E — own p10–p90 36.07×–113.18×; range 26.48×–557.20×; median 58.00×; today 41.91× · 126 monthly observations 17th −0.48σ 24.86× 126 · 126 ▸ ROE 8.7% 5.2% ROE — own p10–p90 0.6%–8.7%; range −1.0%–9.3%; median 5.2%; today 8.7% · 127 monthly observations 88th +1.21σ −36.9% 127 · 11 ▸ ROIC 7.7% 6.3% ROIC — own p10–p90 −0.1%–7.9%; range −0.1%–7.9%; median 6.3%; today 7.7% · 78 monthly observations 80th +0.92σ −15.4% 78 · 7 ▸ Net Margin 8.5% 4.5% Net Margin — own p10–p90 −0.6%–8.8%; range −1.0%–8.9%; median 4.5%; today 8.5% · 114 monthly observations 86th +1.28σ −21.3% 114 · 10 ▸ 12M Momentum −9.5% 15.4% 12M Momentum — own p10–p90 −25.8%–72.2%; range −55.6%–107.3%; median 15.4%; today −9.5% · 141 monthly observations 10th −1.30σ 5.1% 141 · 139 ▸ EPS Growth 3Y 18.2% 13.7% EPS Growth 3Y — own p10–p90 −39.4%–134.5%; range −39.4%–134.5%; median 13.7%; today 18.2% · 78 monthly observations 65th −0.12σ 8.4% 78 · 7 ▸ Sales Growth 3Y 9.6% 9.3% Sales Growth 3Y — own p10–p90 5.0%–18.1%; range 5.0%–18.1%; median 9.3%; today 9.6% · 78 monthly observations 65th +0.02σ 9.0% 78 · 7 Market Cap $5.33B 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 126 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 594.67× −15.61× 58.00× Today (live screener basis): 41.91× 2015-03-31 · P/E 36.32× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 36.62× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 38.79× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 40.64× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 48.23× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 42.92× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 45.11× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 34.98× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 36.55× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 35.08× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 31.23× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 35.49× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 34.89× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 38.21× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 35.42× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 37.42× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 44.23× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 45.74× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 45.83× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 41.42× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 44.43× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 50.00× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 47.92× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 58.11× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 64.22× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 74.89× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 78.89× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 84.78× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 91.11× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 91.78× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 94.11× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 84.56× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 96.56× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 96.00× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 103.22× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 101.11× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 82.45× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 88.18× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 93.27× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 93.09× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 98.73× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 107.00× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 111.73× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 103.85× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 114.64× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 101.47× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 102.78× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 101.33× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 79.27× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 72.03× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 66.19× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 76.36× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 50.59× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 44.59× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 39.05× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 26.48× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 35.90× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 40.03× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 46.69× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 46.17× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 312.50× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 408.20× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 449.90× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 456.50× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 447.20× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 491.00× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 435.00× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 500.50× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 550.70× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 555.10× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 541.50× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 557.20× · Health Care median 39.74× (n=119) 2022-03-31 · P/E 79.19× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 73.82× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 73.08× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 64.61× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 68.43× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 70.51× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 67.27× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 81.87× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 85.71× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 84.07× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 84.94× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 54.71× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 57.33× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 63.02× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 63.88× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 64.84× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 57.88× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 50.60× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 53.50× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 53.29× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 55.47× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 58.88× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 60.70× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 47.04× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 46.76× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 45.74× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 50.09× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 53.06× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 52.65× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 59.68× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 61.01× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 60.90× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 64.14× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 59.70× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 67.21× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 50.27× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 52.07× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 46.53× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 46.81× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 46.05× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 41.80× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 44.60× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 41.00× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 43.12× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 42.66× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 43.42× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 39.95× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 36.23× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 32.36× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 32.01× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 29.61× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 32.55× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 34.39× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 39.13× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 43.18× · $91.98 (2026-08-19 close)
Filed earnings only.
Own median 58.00× × $2.13 = $123.54 vs the $91.98 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 36.07× $76.82 −16.5% 25th percentile 43.62× $92.91 +1.0% median 58.00× $123.54 +34.3% 75th percentile 84.90× $180.84 +96.6% 90th percentile 113.18× $241.08 +162.1% today 43.18× $91.98 —
▸ Show the arithmetic for every rowReference computation · 126 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.13 · close $91.98 (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.
