Multiples & cost of capital $3.28 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $331.5M Enterprise Value ⓘ $147.6M P/E (TTM) — PEG (trailing) — P/S — P/FCF — EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ — 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 — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM — · revenue TTM — · FCF TTM —
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
Full 10Y 5Y 3Y 1Y
sector median from 844 Information Technology 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) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ROE (FY) — no reconstructed observations for this name and metric. ROIC (FY) — no reconstructed observations for this name and metric. Net Margin (FY) — no reconstructed observations for this name and metric. ▾ 12M Momentum 53.8% (2022-04) −1.6% 12M Momentum — own p10–p90 −46.0%–91.0%; range −71.5%–232.1%; median −1.6%; today 53.8% · 89 monthly observations 83rd +0.56σ 2.4% 89 · 88 EPS Growth 3Y (FY) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. Sales Growth 3Y (FY) — no reconstructed observations for this name and metric. Market Cap $331.50M 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.
12M Momentum · point-in-time monthly 89 monthly observations · 2014-12 → 2022-04
2015 2016 2017 2018 2019 2020 2021 2022 253.3% −92.8% −1.6% 2014-12-31 · 12M Momentum −18.7% · Information Technology median 6.3% (n=379) 2015-01-31 · 12M Momentum −18.5% · Information Technology median 7.2% (n=383) 2015-02-28 · 12M Momentum −36.9% · Information Technology median 4.2% (n=389) 2015-03-31 · 12M Momentum −12.2% · Information Technology median 6.2% (n=391) 2015-04-30 · 12M Momentum −3.8% · Information Technology median 4.7% (n=394) 2015-05-31 · 12M Momentum 14.5% · Information Technology median 10.8% (n=397) 2015-06-30 · 12M Momentum −14.1% · Information Technology median 9.4% (n=399) 2015-07-31 · 12M Momentum −10.4% · Information Technology median 2.6% (n=399) 2015-08-31 · 12M Momentum −13.7% · Information Technology median 4.2% (n=401) 2015-09-30 · 12M Momentum −30.6% · Information Technology median −4.2% (n=402) 2015-10-31 · 12M Momentum −16.0% · Information Technology median −4.8% (n=404) 2015-11-30 · 12M Momentum −16.5% · Information Technology median 2.4% (n=406) 2015-12-31 · 12M Momentum −4.7% · Information Technology median 4.3% (n=406) 2016-01-31 · 12M Momentum −20.9% · Information Technology median 1.7% (n=406) 2016-02-29 · 12M Momentum −2.4% · Information Technology median −5.5% (n=408) 2016-03-31 · 12M Momentum −26.2% · Information Technology median −9.2% (n=408) 2016-04-30 · 12M Momentum −27.3% · Information Technology median −4.5% (n=408) 2016-05-31 · 12M Momentum −20.7% · Information Technology median −4.2% (n=415) 2016-06-30 · 12M Momentum −15.3% · Information Technology median −5.4% (n=418) 2016-07-31 · 12M Momentum −4.3% · Information Technology median −5.5% (n=418) 2016-08-31 · 12M Momentum 19.8% · Information Technology median 5.6% (n=420) 2016-09-30 · 12M Momentum 34.5% · Information Technology median 14.7% (n=420) 2016-10-31 · 12M Momentum 24.8% · Information Technology median 19.5% (n=422) 2016-11-30 · 12M Momentum 1.0% · Information Technology median 7.5% (n=424) 2016-12-31 · 12M Momentum 15.9% · Information Technology median 11.1% (n=424) 2017-01-31 · 12M Momentum 30.1% · Information Technology median 15.2% (n=426) 2017-02-28 · 12M Momentum 42.3% · Information Technology median 29.5% (n=426) 2017-03-31 · 12M Momentum 73.5% · Information Technology median 30.6% (n=425) 2017-04-30 · 12M Momentum 67.7% · Information Technology median 27.8% (n=427) 2017-05-31 · 12M Momentum 60.8% · Information Technology median 28.6% (n=452) 2017-06-30 · 12M Momentum 67.2% · Information Technology median 31.5% (n=455) 2017-07-31 · 12M Momentum 51.5% · Information Technology median 32.5% (n=457) 2017-08-31 · 12M Momentum 40.8% · Information Technology median 26.3% (n=459) 2017-09-30 · 12M Momentum 38.5% · Information Technology median 20.4% (n=462) 2017-10-31 · 12M Momentum 47.6% · Information Technology median 27.6% (n=465) 2017-11-30 · 12M Momentum 25.1% · Information Technology median 32.5% (n=466) 2017-12-31 · 12M Momentum 17.4% · Information Technology median 25.0% (n=466) 2018-01-31 · 12M Momentum 7.2% · Information Technology median 25.6% (n=467) 2018-02-28 · 12M Momentum 5.4% · Information Technology median 26.9% (n=468) 2018-03-31 · 12M Momentum 10.5% · Information Technology median 17.5% (n=469) 2018-04-30 · 12M Momentum 10.1% · Information Technology median 15.2% (n=473) 2018-05-31 · 12M Momentum 18.3% · Information Technology median 12.3% (n=473) 2018-06-30 · 12M Momentum 17.5% · Information Technology median 15.2% (n=472) 2018-07-31 · 12M Momentum 22.3% · Information Technology median 14.0% (n=473) 2018-08-31 · 12M Momentum 17.3% · Information Technology median 16.2% (n=477) 2018-09-30 · 12M Momentum 10.5% · Information Technology median 23.8% (n=480) 2018-10-31 · 12M Momentum −0.9% · Information Technology median 10.8% (n=481) 2018-11-30 · 12M Momentum 21.4% · Information Technology median −1.3% (n=482) 2018-12-31 · 12M Momentum 6.5% · Information Technology median −0.1% (n=485) 2019-01-31 · 12M Momentum −0.3% · Information Technology median −9.4% (n=489) 2019-02-28 · 12M Momentum −5.5% · Information Technology median −6.8% (n=491) 2019-03-31 · 12M Momentum −11.1% · Information Technology median 3.4% (n=494) 2019-04-30 · 12M Momentum −23.9% · Information Technology median 7.1% (n=497) 2019-05-31 · 12M Momentum −24.3% · Information Technology median 9.8% (n=502) 2019-06-30 · 12M Momentum −20.6% · Information Technology median −4.7% (n=507) 2019-07-31 · 12M Momentum −24.5% · Information Technology median 2.8% (n=505) 2019-08-31 · 12M Momentum −24.6% · Information Technology median 2.3% (n=508) 2019-09-30 · 12M Momentum −24.4% · Information Technology median −5.9% (n=511) 2019-10-31 · 12M Momentum −12.6% · Information Technology median −0.4% (n=511) 2019-11-30 · 12M Momentum −10.3% · Information Technology median 15.8% (n=511) 2019-12-31 · 12M Momentum −15.6% · Information Technology median 13.8% (n=511) 2020-01-31 · 12M Momentum −1.6% · Information Technology median 29.9% (n=511) 2020-02-29 · 12M Momentum −5.2% · Information Technology median 23.6% (n=515) 2020-03-31 · 12M Momentum −16.1% · Information Technology median 4.8% (n=521) 2020-04-30 · 12M Momentum −48.2% · Information Technology median −15.7% (n=522) 2020-05-31 · 12M Momentum −51.8% · Information Technology median −7.0% (n=523) 2020-06-30 · 12M Momentum −66.6% · Information Technology median 8.3% (n=525) 2020-07-31 · 12M Momentum −65.8% · Information Technology median 4.3% (n=527) 2020-08-31 · 12M Momentum −69.0% · Information Technology median 15.5% (n=527) 2020-09-30 · 12M Momentum −69.0% · Information Technology median 20.1% (n=526) 2020-10-31 · 12M Momentum −71.5% · Information Technology median 18.4% (n=527) 2020-11-30 · 12M Momentum −66.1% · Information Technology median 13.6% (n=529) 2020-12-31 · 12M Momentum −48.9% · Information Technology median 34.4% (n=529) 2021-01-31 · 12M Momentum −45.5% · Information Technology median 36.6% (n=528) 2021-02-28 · 12M Momentum −44.3% · Information Technology median 39.4% (n=529) 2021-03-31 · 12M Momentum −22.6% · Information Technology median 66.9% (n=530) 2021-04-30 · 12M Momentum 22.1% · Information Technology median 99.1% (n=533) 2021-05-31 · 12M Momentum 166.3% · Information Technology median 82.2% (n=534) 2021-06-30 · 12M Momentum 205.1% · Information Technology median 57.2% (n=535) 2021-07-31 · 12M Momentum 169.0% · Information Technology median 58.6% (n=536) 2021-08-31 · 12M Momentum 212.7% · Information Technology median 51.3% (n=536) 2021-09-30 · 12M Momentum 232.1% · Information Technology median 48.1% (n=536) 2021-10-31 · 12M Momentum 212.7% · Information Technology median 42.1% (n=537) 2021-11-30 · 12M Momentum 214.7% · Information Technology median 52.4% (n=538) 2021-12-31 · 12M Momentum 109.4% · Information Technology median 18.0% (n=573) 2022-01-31 · 12M Momentum 91.0% · Information Technology median 12.9% (n=580) 2022-02-28 · 12M Momentum 91.0% · Information Technology median −1.8% (n=583) 2022-03-31 · 12M Momentum 81.1% · Information Technology median −11.7% (n=589) 2022-04-30 · 12M Momentum 53.8% · Information Technology median −6.3% (n=591) shaded = own p10–p90 · dashed = own median
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
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.
