Multiples & cost of capital $189.43 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $7.31B Enterprise Value ⓘ $7.71B P/E (TTM) 23.56× PEG (trailing) 1.49× P/S 3.75× P/FCF 20.63× EV/EBITDA ⓘ 15.79× EV/EBIT 18.65× EV/Sales 3.96× EV/FCF 21.75× FCF Yield ⓘ 4.85% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.93 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 4.13% WACC — ROIC ⓘ 17.31% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $8.04 · revenue TTM $1.95B · FCF TTM $354.3M
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) 26.72× sits at the 21st percentile of its own 139-month range (2015-02→2026-08) — own median 34.57×, 17.15×–267.02× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 23.56× on trailing-12-month earnings
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 (FY) 26.72× 34.57× P/E — own p10–p90 22.10×–156.48×; range 17.15×–267.02×; median 34.57×; today 26.72× · 139 monthly observations 21st −0.65σ 24.86× 139 · 139 ▸ ROE (FY) 22.2% (2026-06) 17.1% ROE — own p10–p90 4.5%–22.2%; range 2.6%–27.0%; median 17.1%; today 22.2% · 125 monthly observations 88th +0.94σ −36.9% 125 · 11 ▸ ROIC (FY) 17.3% 13.7% ROIC — own p10–p90 1.8%–20.3%; range 1.8%–20.3%; median 13.7%; today 17.3% · 79 monthly observations 80th +0.82σ −15.4% 79 · 7 ▸ Net Margin (FY) 14.9% 8.0% Net Margin — own p10–p90 2.2%–14.9%; range 1.5%–15.8%; median 8.0%; today 14.9% · 139 monthly observations 89th +1.60σ −21.3% 139 · 12 ▸ 12M Momentum −1.4% 11.8% 12M Momentum — own p10–p90 −13.3%–44.3%; range −26.7%–74.9%; median 11.8%; today −1.4% · 141 monthly observations 37th −0.40σ 5.1% 141 · 140 ▸ EPS Growth 3Y (FY) 15.8% 13.3% EPS Growth 3Y — own p10–p90 −44.6%–137.2%; range −44.6%–137.2%; median 13.3%; today 15.8% · 103 monthly observations 62nd −0.04σ 8.4% 103 · 9 ▸ Sales Growth 3Y (FY) 7.1% 6.3% Sales Growth 3Y — own p10–p90 1.0%–9.9%; range 1.0%–9.9%; median 6.3%; today 7.1% · 103 monthly observations 73rd +0.58σ 9.0% 103 · 9 Market Cap $7.31B 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 (FY) · point-in-time monthly 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 284.51× −0.34× 34.57× Today (live screener basis): 26.72× 2015-02-28 · P/E 21.71× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 21.41× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 19.63× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 19.18× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 20.82× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 22.17× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 19.52× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 17.15× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 18.66× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 20.13× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 18.66× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 18.37× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 23.35× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 25.86× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 25.72× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 26.94× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 28.09× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 29.88× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 31.15× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 31.04× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 31.18× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 33.24× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 37.07× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 38.16× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 29.86× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 29.21× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 32.17× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 33.51× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 33.54× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 33.12× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 30.11× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 32.86× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 32.85× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 35.54× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 32.03× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 32.36× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 120.34× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 124.24× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 129.61× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 138.81× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 143.79× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 150.57× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 150.88× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 158.87× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 155.88× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 162.67× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 140.70× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 149.52× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 32.51× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 32.52× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 34.56× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 31.25× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 33.14× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 33.13× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 33.22× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 34.31× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 37.76× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 38.97× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 39.74× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 42.64× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 34.57× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 28.75× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 31.97× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 33.79× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 32.51× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 33.67× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 35.78× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 38.12× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 37.48× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 42.45× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 42.44× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 44.35× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 51.11× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 47.63× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 51.03× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 53.35× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 52.57× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 52.22× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 51.70× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 46.25× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 48.58× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 45.50× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 47.92× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 43.62× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 257.59× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 245.74× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 223.50× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 236.09× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 224.20× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 237.67× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 220.11× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 202.37× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 248.59× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 261.13× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 267.02× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 252.57× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 29.46× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 29.28× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 28.45× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 30.17× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 38.15× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 36.40× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 40.06× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 34.57× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 34.62× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 38.19× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 37.02× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 36.19× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 124.43× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 130.80× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 121.89× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 121.62× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 126.82× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 127.47× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 123.40× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 119.82× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 112.13× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 117.44× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 112.01× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 111.30× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 22.70× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 20.35× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 21.83× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 22.60× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 23.24× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 24.67× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 23.66× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 23.87× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 21.78× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 22.37× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 22.21× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 24.57× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 27.56× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 23.12× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 23.47× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 23.39× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 24.62× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 23.77× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 24.59× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 26.72× · $189.43 (2026-08-21 close)
Filed earnings only.
Own median 34.57× × $7.09 = $245.07 vs the $189.43 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 22.10× $156.69 −17.3% 25th percentile 27.83× $197.29 +4.1% median 34.57× $245.07 +29.4% 75th percentile 111.66× $791.64 +317.9% 90th percentile 156.48× $1,109.43 +485.7% today 26.72× $189.43 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $7.09 · close $189.43 (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.
