Multiples & cost of capital $76.07 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $4.60B Enterprise Value ⓘ $4.40B P/E (TTM) 19.56× PEG (trailing) 0.59× P/S 1.68× P/FCF 21.62× EV/EBITDA ⓘ 12.44× EV/EBIT 14.16× EV/Sales 1.61× EV/FCF 20.70× FCF Yield ⓘ 4.63% Buyback Yield 2.39% 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 247.46% WACC — ROIC ⓘ 14.50% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.89 · revenue TTM $2.73B · FCF TTM $212.7M
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — eps_ttm (fiscal year ended 2026-01-31). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis. 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) 19.56× sits at the 7th percentile of its own 125-month range (2016-04→2026-08) — own median 36.07×, 11.73×–62.81× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 19.56× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 634 Consumer Discretionary 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) 19.56× 36.07× P/E — own p10–p90 19.77×–47.28×; range 11.73×–62.81×; median 36.07×; today 19.56× · 125 monthly observations 7th −1.53σ 21.49× 125 · 125 ▸ ROE (FY) 13.4% 12.6% ROE — own p10–p90 8.4%–19.5%; range 7.8%–20.3%; median 12.6%; today 13.4% · 114 monthly observations 56th −0.02σ 8.4% 114 · 10 ▸ ROIC (FY) 14.5% 15.1% ROIC — own p10–p90 8.6%–23.4%; range 8.6%–26.1%; median 15.1%; today 14.5% · 114 monthly observations 47th −0.11σ 8.5% 114 · 11 ▸ Net Margin (FY) 9.1% 9.0% Net Margin — own p10–p90 6.0%–12.9%; range 5.6%–13.4%; median 9.0%; today 9.1% · 114 monthly observations 56th −0.13σ 2.6% 114 · 10 ▸ 12M Momentum −50.8% 30.7% 12M Momentum — own p10–p90 −32.3%–72.9%; range −52.6%–109.3%; median 30.7%; today −50.8% · 124 monthly observations 5th −1.67σ 3.4% 124 · 124 ▸ EPS Growth 3Y (FY) 33.4% 10.0% EPS Growth 3Y — own p10–p90 −8.5%–47.4%; range −8.5%–47.4%; median 10.0%; today 33.4% · 90 monthly observations 83rd +0.93σ 2.1% 90 · 8 ▸ Sales Growth 3Y (FY) 13.2% 12.2% Sales Growth 3Y — own p10–p90 5.1%–18.9%; range 5.1%–18.9%; median 12.2%; today 13.2% · 78 monthly observations 65th +0.28σ 2.9% 78 · 7 Market Cap $4.60B 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 125 monthly observations · 2016-04 → 2026-08
2017 2019 2021 2023 2025 66.39× 8.16× 36.07× Today (live screener basis): 19.56× 2016-04-30 · P/E 41.33× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 39.17× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 38.89× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 40.84× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 39.72× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 40.95× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 42.73× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 46.95× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 44.45× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 47.73× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 48.98× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 34.90× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 39.90× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 42.86× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 44.38× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 46.56× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 43.59× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 48.33× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 46.51× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 49.43× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 55.47× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 57.86× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 61.82× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 62.81× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 31.73× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 36.07× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 36.99× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 35.46× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 44.44× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 49.03× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 47.40× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 45.26× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 33.93× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 39.88× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 45.01× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 41.62× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 46.65× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 48.16× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 42.49× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 41.31× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 27.05× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 28.60× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 31.16× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 31.90× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 31.86× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 25.87× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 24.81× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 21.65× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 31.73× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 42.73× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 45.63× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 49.11× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 44.64× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 40.82× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 40.70× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 41.15× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 38.21× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 44.27× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 38.64× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 23.64× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 25.07× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 23.49× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 22.86× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 25.30× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 19.67× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 16.38× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 18.39× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 16.82× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 13.91× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 13.03× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 11.73× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 17.68× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 19.77× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 19.33× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 24.18× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 24.26× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 22.76× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 21.23× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 23.05× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 25.06× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 19.28× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 22.54× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 23.68× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 35.33× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 39.79× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 33.61× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 35.32× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 44.44× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 47.00× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 47.06× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 47.10× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 44.68× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 46.27× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 43.86× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 48.88× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 27.25× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 25.05× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 28.23× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 33.62× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 33.44× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 30.67× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 33.29× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 31.45× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 33.89× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 37.58× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 38.19× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 35.45× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 36.02× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 32.85× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 34.50× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 40.80× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 42.30× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 39.27× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 39.75× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 37.40× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 38.11× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 33.94× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 34.15× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 33.16× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 23.66× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 22.24× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 20.98× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 19.76× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 16.79× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 18.70× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 19.56× · $76.07 (2026-08-21 close)
Filed earnings only.
Own median 36.07× × $3.89 = $140.32 vs the $76.07 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 19.77× $76.90 +1.1% 25th percentile 25.07× $97.54 +28.2% median 36.07× $140.32 +84.5% 75th percentile 43.86× $170.61 +124.3% 90th percentile 47.28× $183.91 +141.8% today 19.56× $76.07 —
▸ Show the arithmetic for every rowReference computation · 125 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $3.89 · close $76.07 (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.
