Multiples & cost of capital $24.17 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $527.5M Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S 5.08× 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) 0.89 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 $103.8M · 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
P/E (FY) 21.02× sits at the 76th percentile of its own 138-month range (2015-03→2026-08) — own median 18.57×, 9.25×–27.62× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 289 Real Estate 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) 21.02× 18.57× P/E — own p10–p90 12.13×–24.06×; range 9.25×–27.62×; median 18.57×; today 21.02× · 138 monthly observations 76th +0.66σ 23.04× 138 · 136 ▸ ROE (FY) 8.4% 8.9% ROE — own p10–p90 7.0%–13.0%; range 6.1%–13.6%; median 8.9%; today 8.4% · 126 monthly observations 40th −0.42σ 4.8% 126 · 11 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 26.2% 33.5% Net Margin — own p10–p90 22.7%–46.6%; range 21.3%–47.0%; median 33.5%; today 26.2% · 114 monthly observations 24th −0.96σ 10.4% 114 · 10 ▸ 12M Momentum 17.1% 9.8% 12M Momentum — own p10–p90 −22.0%–49.0%; range −47.6%–120.6%; median 9.8%; today 17.1% · 141 monthly observations 54th −0.02σ 7.9% 141 · 140 ▸ EPS Growth 3Y (FY) −16.7% −2.2% EPS Growth 3Y — own p10–p90 −14.1%–31.3%; range −16.7%–31.3%; median −2.2%; today −16.7% · 102 monthly observations 3rd −1.27σ −0.3% 102 · 9 ▸ Sales Growth 3Y (FY) 1.8% 2.9% Sales Growth 3Y — own p10–p90 1.5%–6.3%; range 1.5%–6.3%; median 2.9%; today 1.8% · 78 monthly observations 19th −0.95σ 3.8% 78 · 7 Market Cap $527.51M 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 46.15× 6.83× 18.57× Today (live screener basis): 21.02× 2015-03-31 · P/E 17.82× · Real Estate median 30.35× (n=84) 2015-04-30 · P/E 16.41× · Real Estate median 30.13× (n=84) 2015-05-31 · P/E 16.20× · Real Estate median 30.27× (n=84) 2015-06-30 · P/E 15.53× · Real Estate median 30.13× (n=84) 2015-07-31 · P/E 16.50× · Real Estate median 29.31× (n=84) 2015-08-31 · P/E 15.93× · Real Estate median 28.72× (n=84) 2015-09-30 · P/E 15.57× · Real Estate median 29.14× (n=84) 2015-10-31 · P/E 17.20× · Real Estate median 29.94× (n=84) 2015-11-30 · P/E 16.31× · Real Estate median 28.87× (n=84) 2015-12-31 · P/E 15.66× · Real Estate median 28.44× (n=84) 2016-01-31 · P/E 15.12× · Real Estate median 27.70× (n=84) 2016-02-29 · P/E 15.50× · Real Estate median 27.26× (n=87) 2016-03-31 · P/E 18.37× · Real Estate median 30.17× (n=88) 2016-04-30 · P/E 19.20× · Real Estate median 29.33× (n=88) 2016-05-31 · P/E 18.57× · Real Estate median 29.39× (n=88) 2016-06-30 · P/E 19.55× · Real Estate median 30.79× (n=88) 2016-07-31 · P/E 20.51× · Real Estate median 32.84× (n=88) 2016-08-31 · P/E 19.88× · Real Estate median 31.88× (n=88) 2016-09-30 · P/E 19.80× · Real Estate median 31.55× (n=88) 2016-10-31 · P/E 19.31× · Real Estate median 30.10× (n=88) 2016-11-30 · P/E 20.06× · Real Estate median 30.14× (n=88) 2016-12-31 · P/E 20.59× · Real Estate median 30.68× (n=88) 2017-01-31 · P/E 18.98× · Real Estate median 31.25× (n=87) 2017-02-28 · P/E 20.14× · Real Estate median 25.62× (n=95) 2017-03-31 · P/E 16.81× · Real Estate median 25.15× (n=100) 2017-04-30 · P/E 17.47× · Real Estate median 25.68× (n=100) 2017-05-31 · P/E 16.04× · Real Estate median 25.74× (n=100) 2017-06-30 · P/E 16.86× · Real Estate median 25.96× (n=101) 2017-07-31 · P/E 17.68× · Real Estate median 26.79× (n=101) 2017-08-31 · P/E 17.27× · Real Estate median 26.65× (n=101) 2017-09-30 · P/E 17.53× · Real Estate median 26.51× (n=101) 2017-10-31 · P/E 17.43× · Real Estate median 26.81× (n=101) 2017-11-30 · P/E 19.22× · Real Estate median 28.01× (n=101) 2017-12-31 · P/E 18.65× · Real Estate median 27.13× (n=101) 2018-01-31 · P/E 17.58× · Real Estate median 25.93× (n=102) 2018-02-28 · P/E 15.65× · Real Estate median 25.62× (n=109) 2018-03-31 · P/E 17.27× · Real Estate median 26.03× (n=112) 2018-04-30 · P/E 18.56× · Real Estate median 25.70× (n=112) 2018-05-31 · P/E 19.94× · Real Estate median 27.32× (n=112) 2018-06-30 · P/E 20.63× · Real Estate median 27.72× (n=111) 2018-07-31 · P/E 21.06× · Real Estate median 28.11× (n=112) 2018-08-31 · P/E 22.49× · Real Estate median 28.32× (n=112) 2018-09-30 · P/E 21.70× · Real Estate median 27.16× (n=112) 2018-10-31 · P/E 20.26× · Real Estate median 26.17× (n=112) 2018-11-30 · P/E 20.64× · Real Estate median 27.33× (n=112) 2018-12-31 · P/E 18.92× · Real Estate median 24.55× (n=112) 2019-01-31 · P/E 21.25× · Real Estate median 28.40× (n=112) 2019-02-28 · P/E 22.52× · Real Estate median 29.06× (n=111) 2019-03-31 · P/E 27.62× · Real Estate median 29.01× (n=109) 2019-04-30 · P/E 26.95× · Real Estate median 29.83× (n=109) 2019-05-31 · P/E 27.18× · Real Estate median 28.85× (n=109) 2019-06-30 · P/E 27.58× · Real Estate median 28.82× (n=109) 2019-07-31 · P/E 27.30× · Real Estate median 29.62× (n=109) 2019-08-31 · P/E 25.50× · Real Estate median 30.08× (n=109) 2019-09-30 · P/E 26.22× · Real Estate median 30.40× (n=109) 2019-10-31 · P/E 27.06× · Real Estate median 31.46× (n=109) 2019-11-30 · P/E 26.01× · Real Estate median 30.41× (n=109) 2019-12-31 · P/E 25.90× · Real Estate median 30.51× (n=109) 2020-01-31 · P/E 26.04× · Real Estate median 30.81× (n=109) 2020-02-29 · P/E 22.95× · Real Estate median 25.53× (n=119) 2020-03-31 · P/E 15.83× · Real Estate median 17.66× (n=122) 2020-04-30 · P/E 17.86× · Real Estate median 20.85× (n=124) 2020-05-31 · P/E 18.01× · Real Estate median 20.27× (n=124) 2020-06-30 · P/E 20.02× · Real Estate median 21.99× (n=126) 2020-07-31 · P/E 19.28× · Real Estate median 21.91× (n=125) 2020-08-31 · P/E 21.77× · Real Estate median 22.50× (n=125) 2020-09-30 · P/E 18.59× · Real Estate median 21.86× (n=125) 2020-10-31 · P/E 17.53× · Real Estate median 20.71× (n=125) 2020-11-30 · P/E 20.20× · Real Estate median 23.86× (n=125) 2020-12-31 · P/E 22.81× · Real Estate median 25.77× (n=125) 2021-01-31 · P/E 22.77× · Real Estate median 24.87× (n=125) 2021-02-28 · P/E 24.33× · Real Estate median 35.03× (n=108) 2021-03-31 · P/E 16.74× · Real Estate median 35.64× (n=115) 2021-04-30 · P/E 18.70× · Real Estate median 38.05× (n=115) 2021-05-31 · P/E 19.21× · Real Estate median 37.99× (n=115) 2021-06-30 · P/E 21.35× · Real Estate median 38.62× (n=115) 2021-07-31 · P/E 23.00× · Real Estate median 42.38× (n=117) 2021-08-31 · P/E 23.94× · Real Estate median 40.28× (n=117) 2021-09-30 · P/E 22.92× · Real Estate median 37.85× (n=118) 2021-10-31 · P/E 23.50× · Real Estate median 40.83× (n=120) 2021-11-30 · P/E 24.46× · Real Estate median 40.01× (n=120) 2021-12-31 · P/E 26.53× · Real Estate median 43.74× (n=120) 2022-01-31 · P/E 22.93× · Real Estate median 42.13× (n=120) 2022-02-28 · P/E 21.85× · Real Estate median 30.64× (n=134) 2022-03-31 · P/E 16.64× · Real Estate median 29.69× (n=146) 2022-04-30 · P/E 15.49× · Real Estate median 27.98× (n=146) 2022-05-31 · P/E 14.83× · Real Estate median 27.39× (n=147) 2022-06-30 · P/E 14.04× · Real Estate median 24.88× (n=148) 2022-07-31 · P/E 15.00× · Real Estate median 27.24× (n=148) 2022-08-31 · P/E 13.05× · Real Estate median 25.23× (n=149) 2022-09-30 · P/E 11.36× · Real Estate median 21.79× (n=149) 2022-10-31 · P/E 12.18× · Real Estate median 23.68× (n=151) 2022-11-30 · P/E 12.89× · Real Estate median 25.26× (n=151) 2022-12-31 · P/E 12.01× · Real Estate median 23.36× (n=151) 2023-01-31 · P/E 13.03× · Real Estate median 25.91× (n=151) 2023-02-28 · P/E 12.24× · Real Estate median 22.18× (n=147) 2023-03-31 · P/E 11.52× · Real Estate median 21.94× (n=143) 2023-04-30 · P/E 11.07× · Real Estate median 21.26× (n=143) 2023-05-31 · P/E 10.06× · Real Estate median 20.74× (n=143) 2023-06-30 · P/E 10.21× · Real Estate median 21.49× (n=143) 2023-07-31 · P/E 10.27× · Real Estate median 22.01× (n=143) 2023-08-31 · P/E 9.87× · Real Estate median 21.16× (n=143) 2023-09-30 · P/E 9.48× · Real Estate median 19.10× (n=144) 2023-10-31 · P/E 9.25× · Real Estate median 17.76× (n=144) 2023-11-30 · P/E 10.27× · Real Estate median 19.73× (n=144) 2023-12-31 · P/E 11.01× · Real Estate median 22.03× (n=144) 2024-01-31 · P/E 10.17× · Real Estate median 21.70× (n=144) 2024-02-29 · P/E 10.17× · Real Estate median 25.60× (n=137) 2024-03-31 · P/E 16.37× · Real Estate median 26.23× (n=135) 2024-04-30 · P/E 16.60× · Real Estate median 25.25× (n=135) 2024-05-31 · P/E 17.01× · Real Estate median 25.89× (n=135) 2024-06-30 · P/E 17.01× · Real Estate median 26.33× (n=136) 2024-07-31 · P/E 19.12× · Real Estate median 28.19× (n=136) 2024-08-31 · P/E 19.38× · Real Estate median 30.04× (n=136) 2024-09-30 · P/E 19.96× · Real Estate median 29.91× (n=136) 2024-10-31 · P/E 19.35× · Real Estate median 28.07× (n=136) 2024-11-30 · P/E 21.79× · Real Estate median 30.98× (n=136) 2024-12-31 · P/E 19.74× · Real Estate median 27.05× (n=136) 2025-01-31 · P/E 18.60× · Real Estate median 26.80× (n=136) 2025-02-28 · P/E 19.25× · Real Estate median 28.45× (n=151) 2025-03-31 · P/E 18.76× · Real Estate median 26.32× (n=151) 2025-04-30 · P/E 17.43× · Real Estate median 25.19× (n=151) 2025-05-31 · P/E 17.49× · Real Estate median 25.50× (n=150) 2025-06-30 · P/E 17.04× · Real Estate median 24.93× (n=150) 2025-07-31 · P/E 15.99× · Real Estate median 24.74× (n=150) 2025-08-31 · P/E 17.06× · Real Estate median 26.99× (n=150) 2025-09-30 · P/E 15.80× · Real Estate median 25.88× (n=151) 2025-10-31 · P/E 14.35× · Real Estate median 25.61× (n=150) 2025-11-30 · P/E 14.89× · Real Estate median 25.53× (n=150) 2025-12-31 · P/E 14.49× · Real Estate median 24.95× (n=150) 2026-01-31 · P/E 15.39× · Real Estate median 26.35× (n=149) 2026-02-28 · P/E 16.78× · Real Estate median 24.22× (n=153) 2026-03-31 · P/E 18.66× · Real Estate median 22.04× (n=152) 2026-04-30 · P/E 19.75× · Real Estate median 23.32× (n=153) 2026-05-31 · P/E 20.48× · Real Estate median 23.93× (n=153) 2026-06-30 · P/E 21.23× · Real Estate median 24.85× (n=153) 2026-07-14 · P/E 21.53× · Real Estate median 22.35× (n=180) 2026-08-01 · P/E 21.19× · Real Estate median 23.04× (n=174) P/E (point-in-time) Real Estate median, same monthshaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 21.02× · $24.17 (2026-08-21 close)
Filed earnings only.
Own median 18.57× × $1.15 = $21.35 vs the $24.17 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.13× $13.95 −42.3% 25th percentile 15.86× $18.23 −24.6% median 18.57× $21.35 −11.7% 75th percentile 20.64× $23.73 −1.8% 90th percentile 24.06× $27.67 +14.5% today 21.02× $24.17 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $1.15 · close $24.17 (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.