Multiples & cost of capital $206.73 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $3.30B Enterprise Value ⓘ $3.94B P/E (TTM) 22.97× PEG (trailing) 1.22× P/S 1.85× P/FCF 13.43× EV/EBITDA ⓘ 15.05× EV/EBIT 17.98× EV/Sales 2.20× EV/FCF 16.05× FCF Yield ⓘ 7.44% Buyback Yield 8.25% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.20 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.10% WACC — ROIC ⓘ 12.60% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $9.00 · revenue TTM $1.79B · FCF TTM $245.3M
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. 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) 23.73× sits at the 52nd percentile of its own 129-month range (2014-12→2026-08) — own median 25.01×, 11.17×–85.39× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 22.97× 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) 23.73× 25.01× P/E — own p10–p90 18.20×–59.60×; range 11.17×–85.39×; median 25.01×; today 23.73× · 129 monthly observations 52nd −0.35σ 32.13× 129 · 129 ▸ ROE (FY) 16.5% — no band (37 mo · 3 distinct) — — 4.1% 37 · 3 ▸ ROIC (FY) 15.7% 11.8% ROIC — own p10–p90 5.0%–15.7%; range 0.0%–17.7%; median 11.8%; today 15.7% · 133 monthly observations 86th +1.04σ 4.8% 133 · 11 ▸ Net Margin (FY) 8.7% 6.5% Net Margin — own p10–p90 2.2%–8.7%; range −2.7%–9.7%; median 6.5%; today 8.7% · 133 monthly observations 86th +0.91σ 1.6% 133 · 11 ▸ 12M Momentum −3.4% 19.4% 12M Momentum — own p10–p90 −18.9%–51.3%; range −36.5%–86.7%; median 19.4%; today −3.4% · 141 monthly observations 33rd −0.68σ 2.4% 141 · 139 ▸ EPS Growth 3Y (FY) 10.5% 22.3% EPS Growth 3Y — own p10–p90 −22.8%–55.8%; range −22.8%–55.8%; median 22.3%; today 10.5% · 84 monthly observations 35th −0.42σ 11.5% 84 · 7 ▸ Sales Growth 3Y (FY) 13.1% 4.4% Sales Growth 3Y — own p10–p90 0.0%–13.1%; range 0.0%–13.1%; median 4.4%; today 13.1% · 108 monthly observations 94th +1.51σ 5.5% 108 · 9 Market Cap $3.30B 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 129 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 90.59× 5.98× 25.01× Today (live screener basis): 23.73× 2014-12-31 · P/E 30.37× · Information Technology median 25.45× (n=66) 2015-01-31 · P/E 30.03× · Information Technology median 25.44× (n=70) 2015-02-28 · P/E 31.10× · Information Technology median 27.71× (n=124) 2015-03-31 · P/E 31.87× · Information Technology median 27.05× (n=143) 2015-04-30 · P/E 28.85× · Information Technology median 26.68× (n=143) 2015-05-31 · P/E 31.00× · Information Technology median 27.47× (n=143) 2015-06-30 · P/E 30.38× · Information Technology median 26.95× (n=143) 2015-07-31 · P/E 30.12× · Information Technology median 27.13× (n=143) 2015-08-31 · P/E 23.04× · Information Technology median 24.79× (n=144) 2015-09-30 · P/E 24.28× · Information Technology median 24.24× (n=144) 2015-10-31 · P/E 27.19× · Information Technology median 26.87× (n=144) 2015-11-30 · P/E 29.54× · Information Technology median 26.77× (n=146) 2015-12-31 · P/E 27.97× · Information Technology median 25.10× (n=150) 2016-01-31 · P/E 17.29× · Information Technology median 23.59× (n=149) 2016-02-29 · P/E 19.04× · Information Technology median 23.00× (n=145) 2016-03-31 · P/E 20.66× · Information Technology median 24.91× (n=144) 2016-04-30 · P/E 16.05× · Information Technology median 24.56× (n=144) 2016-05-31 · P/E 16.81× · Information Technology median 23.88× (n=141) 2016-06-30 · P/E 18.34× · Information Technology median 24.51× (n=142) 2016-07-31 · P/E 18.76× · Information Technology median 26.06× (n=142) 2016-08-31 · P/E 51.58× · Information Technology median 27.27× (n=142) 2016-09-30 · P/E 50.29× · Information Technology median 27.58× (n=142) 2016-10-31 · P/E 53.95× · Information Technology median 27.09× (n=141) 2016-11-30 · P/E 58.23× · Information Technology median 27.83× (n=142) 2016-12-31 · P/E 58.55× · Information Technology median 27.43× (n=142) 2017-01-31 · P/E 57.44× · Information Technology median 29.03× (n=142) 2017-02-28 · P/E 58.02× · Information Technology median 29.04× (n=148) 2017-03-31 · P/E 56.15× · Information Technology median 30.35× (n=152) 2017-04-30 · P/E 59.54× · Information Technology median 31.06× (n=153) 2017-05-31 · P/E 60.92× · Information Technology median 32.02× (n=154) 2017-06-30 · P/E 57.81× · Information Technology median 30.49× (n=154) 2017-07-31 · P/E 61.52× · Information Technology median 31.90× (n=154) 2017-08-31 · P/E 63.89× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 85.39× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 82.60× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 80.99× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 60.17× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 61.76× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 59.01× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 61.00× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 59.83× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 64.09× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 72.27× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 74.54× · Information Technology median 32.64× (n=155) 2019-08-31 · P/E 30.35× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 29.35× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 28.68× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 28.75× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 29.12× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 25.01× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 23.49× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 19.92× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 20.92× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 21.90× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 21.57× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 20.51× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 19.44× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 19.16× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 19.05× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 21.75× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 23.02× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 22.23× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 23.36× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 23.73× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 23.84× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 23.79× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 25.10× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 24.70× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 24.55× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 23.52× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 23.10× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 22.56× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 23.13× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 20.58× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 20.02× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 21.12× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 19.63× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 20.82× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 21.20× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 23.99× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 12.92× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 11.17× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 12.74× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 13.72× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 12.33× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 14.68× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 14.35× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 15.87× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 17.51× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 18.45× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 18.27× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 18.49× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 25.53× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 22.10× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 19.53× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 23.09× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 24.17× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 23.98× · Information Technology median 29.57× (n=232) 2024-02-29 · P/E 24.57× · Information Technology median 33.32× (n=241) 2024-03-31 · P/E 26.75× · Information Technology median 32.82× (n=238) 2024-04-30 · P/E 24.61× · Information Technology median 30.80× (n=239) 2024-05-31 · P/E 26.92× · Information Technology median 31.60× (n=241) 2024-06-30 · P/E 25.75× · Information Technology median 31.41× (n=241) 2024-07-31 · P/E 27.71× · Information Technology median 31.99× (n=241) 2024-08-31 · P/E 20.31× · Information Technology median 31.42× (n=239) 2024-09-30 · P/E 20.57× · Information Technology median 31.46× (n=240) 2024-10-31 · P/E 17.91× · Information Technology median 31.67× (n=242) 2024-11-30 · P/E 24.04× · Information Technology median 34.97× (n=239) 2024-12-31 · P/E 22.69× · Information Technology median 34.50× (n=238) 2025-01-31 · P/E 26.62× · Information Technology median 34.75× (n=236) 2025-02-28 · P/E 27.94× · Information Technology median 33.15× (n=251) 2025-03-31 · P/E 26.33× · Information Technology median 29.89× (n=255) 2025-04-30 · P/E 27.74× · Information Technology median 29.20× (n=253) 2025-05-31 · P/E 29.69× · Information Technology median 32.67× (n=254) 2025-06-30 · P/E 30.47× · Information Technology median 34.45× (n=255) 2025-07-31 · P/E 29.95× · Information Technology median 34.01× (n=255) 2025-08-31 · P/E 26.41× · Information Technology median 35.61× (n=257) 2025-09-30 · P/E 28.62× · Information Technology median 35.97× (n=260) 2025-10-31 · P/E 31.97× · Information Technology median 35.06× (n=260) 2025-11-30 · P/E 31.10× · Information Technology median 33.58× (n=257) 2025-12-31 · P/E 29.28× · Information Technology median 34.62× (n=255) 2026-01-31 · P/E 28.72× · Information Technology median 33.78× (n=256) 2026-02-28 · P/E 32.74× · Information Technology median 31.08× (n=265) 2026-03-31 · P/E 30.48× · Information Technology median 30.46× (n=278) 2026-04-30 · P/E 32.94× · Information Technology median 34.18× (n=280) 2026-05-31 · P/E 24.89× · Information Technology median 34.75× (n=284) 2026-06-30 · P/E 25.11× · Information Technology median 33.66× (n=285) 2026-07-14 · P/E 24.48× · Information Technology median 33.44× (n=380) 2026-08-01 · P/E 25.25× · Information Technology median 32.13× (n=361) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 23.73× · $206.73 (2026-08-21 close)
Filed earnings only.
Own median 25.01× × $8.71 = $217.85 vs the $206.73 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 18.20× $158.50 −23.3% 25th percentile 20.92× $182.21 −11.9% median 25.01× $217.85 +5.4% 75th percentile 30.47× $265.38 +28.4% 90th percentile 59.60× $519.09 +151.1% today 23.73× $206.73 —
▸ Show the arithmetic for every rowReference computation · 129 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $8.71 · close $206.73 (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.
