Multiples & cost of capital $35.58 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.62B Enterprise Value ⓘ $1.50B P/E (TTM) 889.50× PEG (trailing) — P/S 1.30× P/FCF 11.38× EV/EBITDA ⓘ 11.14× EV/EBIT 25.86× EV/Sales 1.20× EV/FCF 10.51× FCF Yield ⓘ 8.79% Buyback Yield 4.78% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.96 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 0.17% WACC — ROIC ⓘ 0.08% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.04 · revenue TTM $1.25B · FCF TTM $142.6M
Cash-flow figures use the latest fiscal year: this filer tags quarterly cash flows year-to-date only and the missing discrete quarters could not be derived (irregular fiscal quarters or a tagging change), so no four consecutive quarters exist to sum. 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 2025-12-31). 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) 889.50× sits at the 96th percentile of its own 126-month range (2015-03→2026-08) — own median 86.67×, 4.65×–1167.00× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 889.50× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 844 Information Technology 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) 889.50× 86.67× P/E — own p10–p90 5.94×–424.58×; range 4.65×–1167.00×; median 86.67×; today 889.50× · 126 monthly observations 96th +3.16σ 32.13× 126 · 126 ▸ ROE (FY) 0.2% 3.6% ROE — own p10–p90 0.2%–7.6%; range −1.8%–8.0%; median 3.6%; today 0.2% · 127 monthly observations 12th −1.13σ 4.1% 127 · 11 ▸ ROIC (FY) 0.1% 3.2% ROIC — own p10–p90 −0.2%–12.0%; range −3.6%–14.0%; median 3.2%; today 0.1% · 127 monthly observations 30th −0.84σ 4.8% 127 · 11 ▸ Net Margin (FY) 0.2% 4.3% Net Margin — own p10–p90 0.2%–6.8%; range −1.8%–6.9%; median 4.3%; today 0.2% · 138 monthly observations 11th −1.16σ 1.6% 138 · 12 ▸ 12M Momentum 44.6% 15.0% 12M Momentum — own p10–p90 −46.5%–55.5%; range −72.1%–132.9%; median 15.0%; today 44.6% · 141 monthly observations 80th +0.69σ 2.4% 141 · 141 ▸ EPS Growth 3Y (FY) −30.7% −45.0% EPS Growth 3Y — own p10–p90 −56.2%–76.5%; range −56.2%–76.5%; median −45.0%; today −30.7% · 91 monthly observations 55th −0.36σ 11.5% 91 · 8 ▸ Sales Growth 3Y (FY) −3.2% 9.3% Sales Growth 3Y — own p10–p90 −0.8%–17.6%; range −3.2%–17.6%; median 9.3%; today −3.2% · 103 monthly observations 3rd −2.02σ 5.5% 103 · 9 Market Cap $1.62B 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 126 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 1248.36× −76.71× 86.67× Today (live screener basis): 889.50× 2015-03-31 · P/E 6.04× · Information Technology median 27.05× (n=143) 2015-04-30 · P/E 6.12× · Information Technology median 26.68× (n=143) 2015-05-31 · P/E 6.36× · Information Technology median 27.47× (n=143) 2015-06-30 · P/E 6.49× · Information Technology median 26.95× (n=143) 2015-07-31 · P/E 6.29× · Information Technology median 27.13× (n=143) 2015-08-31 · P/E 5.85× · Information Technology median 24.79× (n=144) 2015-09-30 · P/E 5.35× · Information Technology median 24.24× (n=144) 2015-10-31 · P/E 4.68× · Information Technology median 26.87× (n=144) 2015-11-30 · P/E 5.19× · Information Technology median 26.77× (n=146) 2015-12-31 · P/E 5.35× · Information Technology median 25.10× (n=150) 2016-01-31 · P/E 4.82× · Information Technology median 23.59× (n=149) 2016-02-29 · P/E 4.65× · Information Technology median 23.00× (n=145) 2016-03-31 · P/E 4.74× · Information Technology median 24.91× (n=144) 2016-04-30 · P/E 5.42× · Information Technology median 24.56× (n=144) 2016-05-31 · P/E 5.50× · Information Technology median 23.88× (n=141) 2016-06-30 · P/E 5.82× · Information Technology median 24.51× (n=142) 2016-07-31 · P/E 6.58× · Information Technology median 26.06× (n=142) 2016-08-31 · P/E 6.39× · Information Technology median 27.27× (n=142) 2016-09-30 · P/E 6.51× · Information Technology median 27.58× (n=142) 2016-10-31 · P/E 5.55× · Information Technology median 27.09× (n=141) 2016-11-30 · P/E 6.10× · Information Technology median 27.83× (n=142) 2016-12-31 · P/E 5.77× · Information Technology median 27.43× (n=142) 2017-01-31 · P/E 6.11× · Information Technology median 29.03× (n=142) 2017-02-28 · P/E 146.27× · Information Technology median 29.04× (n=148) 2017-03-31 · P/E 156.35× · Information Technology median 30.35× (n=152) 2017-04-30 · P/E 159.23× · Information Technology median 31.06× (n=153) 2017-05-31 · P/E 153.46× · Information Technology median 32.02× (n=154) 2017-06-30 · P/E 165.77× · Information Technology median 30.49× (n=154) 2017-07-31 · P/E 190.77× · Information Technology median 31.90× (n=154) 2017-08-31 · P/E 197.31× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 196.35× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 191.54× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 201.54× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 186.54× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 188.65× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 55.25× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 54.94× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 54.56× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 58.92× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 66.39× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 75.32× · Information Technology median 32.64× (n=155) 2018-08-31 · P/E 87.03× · Information Technology median 34.52× (n=156) 2018-09-30 · P/E 91.01× · Information Technology median 34.21× (n=154) 2018-10-31 · P/E 89.49× · Information Technology median 29.85× (n=154) 2018-11-30 · P/E 97.76× · Information Technology median 31.70× (n=152) 2018-12-31 · P/E 77.52× · Information Technology median 28.38× (n=153) 2019-01-31 · P/E 82.44× · Information Technology median 31.18× (n=153) 2019-02-28 · P/E 91.34× · Information Technology median 30.48× (n=160) 2019-03-31 · P/E 86.92× · Information Technology median 30.43× (n=163) 2019-04-30 · P/E 86.41× · Information Technology median 31.51× (n=161) 2019-05-31 · P/E 85.43× · Information Technology median 28.20× (n=162) 2019-06-30 · P/E 92.51× · Information Technology median 29.08× (n=164) 2019-07-31 · P/E 80.87× · Information Technology median 29.63× (n=164) 2019-08-31 · P/E 77.20× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 77.71× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 75.69× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 86.01× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 87.87× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 87.40× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 56.97× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 45.86× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 50.98× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 46.79× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 49.38× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 49.15× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 46.63× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 52.21× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 60.52× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 73.32× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 83.93× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 82.38× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 171.49× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 175.50× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 195.97× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 187.84× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 204.66× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 197.97× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 209.82× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 200.58× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 240.74× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 239.19× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 243.84× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 202.89× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 79.80× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 79.93× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 67.39× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 68.62× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 70.22× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 67.98× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 63.14× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 53.72× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 47.73× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 31.86× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 31.12× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 34.24× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 33.60× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 488.92× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 506.42× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 611.83× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 613.92× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 526.25× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 473.83× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 375.33× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 296.17× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 278.00× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 313.58× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 268.08× · Information Technology median 29.57× (n=232) 2025-02-28 · P/E 140.96× · Information Technology median 33.15× (n=251) 2025-03-31 · P/E 129.48× · Information Technology median 29.89× (n=255) 2025-04-30 · P/E 115.78× · Information Technology median 29.20× (n=253) 2025-05-31 · P/E 112.48× · Information Technology median 32.67× (n=254) 2025-06-30 · P/E 108.89× · Information Technology median 34.45× (n=255) 2025-07-31 · P/E 114.85× · Information Technology median 34.01× (n=255) 2025-08-31 · P/E 120.70× · Information Technology median 35.61× (n=257) 2025-09-30 · P/E 112.78× · Information Technology median 35.97× (n=260) 2025-10-31 · P/E 124.33× · Information Technology median 35.06× (n=260) 2025-11-30 · P/E 135.22× · Information Technology median 33.58× (n=257) 2025-12-31 · P/E 167.78× · Information Technology median 34.62× (n=255) 2026-01-31 · P/E 179.63× · Information Technology median 33.78× (n=256) 2026-02-28 · P/E 1027.50× · Information Technology median 31.08× (n=265) 2026-03-31 · P/E 834.50× · Information Technology median 30.46× (n=278) 2026-04-30 · P/E 1035.50× · Information Technology median 34.18× (n=280) 2026-05-31 · P/E 1103.50× · Information Technology median 34.75× (n=284) 2026-06-30 · P/E 1038.00× · Information Technology median 33.66× (n=285) 2026-07-14 · P/E 1167.00× · Information Technology median 33.44× (n=380) 2026-08-01 · P/E 927.75× · Information Technology median 32.13× (n=361) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 889.50× · $35.58 (2026-08-21 close)
Filed earnings only.
Own median 86.67× × $0.04 = $3.47 vs the $35.58 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 5.94× $0.24 −99.3% 25th percentile 49.21× $1.97 −94.5% median 86.67× $3.47 −90.3% 75th percentile 190.24× $7.61 −78.6% 90th percentile 424.58× $16.98 −52.3% today 889.50× $35.58 —
▸ Show the arithmetic for every rowReference computation · 126 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.04 · close $35.58 (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.
