| Size & multiples | |||
| Market Cap | $4.45B | Enterprise Value | $7.72B |
| P/E (TTM) | 24.59× | PEG (trailing) | — |
| P/S | 2.71× | P/FCF | — |
| EV/EBITDA | 13.57× | EV/EBIT | 24.50× |
| EV/Sales | 4.70× | EV/FCF | — |
| FCF Yield | −3.33% | Buyback Yield | — |
| Owner Earnings (TTM) | $167.6M | Owner Earnings Yield | 3.77% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.36 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.80% |
| After-tax Cost of Debt | 4.52% | Synthetic credit rating | B |
| Cost of Debt · embedded (pre-tax) | 4.68% | Cost of Debt · marginal (synthetic) | 7.21% |
| WACC | 5.26% | ROIC | 5.24% |
| EVA Spread (ROIC−WACC) | −0.02% | EVA | -$1.4M |
FCF sits 188% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $2.94 · revenue TTM $1.64B · FCF TTM -$147.9M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Utilities on P/E, EV/EBITDA
P/E 73rd · EV/EBITDA 62nd percentile in the Utilities pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 161 Utilities names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 24.6x | 20.0x | 15.1x–25.2x | 73 ↑rich |
| EV/EBITDA | 13.4x | 12.1x | 9.7x–14.4x | 62 ↑rich |
| FCF Yield | -2.9% | -1.5% | -6.4%–2.7% | 39 ↓weak |
| Dividend Yield | 3.6% | 2.9% | 2.3%–3.7% | 71 ↑strong |
| Net Margin | 11.2% | 12.5% | 6.4%–18.2% | 43 ↓weak |
| Operating Margin | 20.2% | 21.2% | 11.0%–27.7% | 48 ↓weak |
| ROE | 6.3% | 9.3% | 6.9%–12.3% | 24 ↓weak |
