| Size & multiples | |||
| Market Cap | $10.17B | Enterprise Value | $15.54B |
| P/E (TTM) | 21.25× | PEG (trailing) | — |
| P/S | 3.12× | P/FCF | 45.22× |
| EV/EBITDA | 11.62× | EV/EBIT | 19.95× |
| EV/Sales | 4.76× | EV/FCF | 69.08× |
| FCF Yield | 2.21% | Buyback Yield | — |
| Owner Earnings (TTM) | $458.2M | Owner Earnings Yield | 4.50% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.51 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.57% |
| After-tax Cost of Debt | 4.11% | Synthetic credit rating | BBB |
| Cost of Debt · embedded (pre-tax) | 4.90% | Cost of Debt · marginal (synthetic) | 5.11% |
| WACC | 5.72% | ROIC | 6.70% |
| EVA Spread (ROIC−WACC) | 0.98% | EVA | $101.4M |
FCF sits 51% 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 $2.32 · revenue TTM $3.27B · FCF TTM $225.0M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Utilities on EV/EBITDA; rich on P/E
P/E 56th · EV/EBITDA 43rd 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 | 21.3x | 20.0x | 15.1x–25.2x | 56 ↑rich |
| EV/EBITDA | 11.4x | 12.1x | 9.7x–14.4x | 43 ↓cheap |
| FCF Yield | 0.8% | -1.5% | -6.4%–2.7% | 62 ↑strong |
| Dividend Yield | 3.4% | 2.9% | 2.3%–3.7% | 65 ↑strong |
| Net Margin | 14.4% | 12.5% | 6.4%–18.2% | 59 ↑strong |
| Operating Margin | 24.5% | 21.2% | 11.0%–27.7% | 63 ↑strong |
| ROE | 9.8% | 9.3% | 6.9%–12.3% | 59 ↑strong |
