Multiples & cost of capital $216.87 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $14.24B Enterprise Value ⓘ $16.67B P/E (TTM) 15.76× PEG (trailing) — P/S 0.44× P/FCF 24.14× EV/EBITDA ⓘ 11.98× EV/EBIT 13.74× EV/Sales 0.52× EV/FCF 28.25× FCF Yield ⓘ 4.14% Buyback Yield 0.52% Owner Earnings Yield — Shareholder Yield 3.08% Cost of capital & EVAmethodology → Beta (5y monthly) 0.83 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 12.79% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $13.76 · revenue TTM $32.20B · FCF TTM $590.0M
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) 15.35× sits at the 95th percentile of its own 139-month range (2015-02→2026-08) — own median 10.16×, 5.30×–17.03× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 15.76× 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) 15.35× 10.16× P/E — own p10–p90 6.77×–14.94×; range 5.30×–17.03×; median 10.16×; today 15.35× · 139 monthly observations 95th +1.87σ 21.49× 139 · 139 ▸ ROE (FY) 17.1% 19.1% ROE — own p10–p90 17.1%–32.2%; range 16.1%–33.6%; median 19.1%; today 17.1% · 127 monthly observations 12th −0.92σ 8.4% 127 · 11 ▸ ROIC (FY) 12.8% 12.8% ROIC — own p10–p90 10.7%–19.3%; range 9.6%–19.6%; median 12.8%; today 12.8% · 127 monthly observations 50th −0.40σ 8.5% 127 · 11 ▸ Net Margin (FY) 2.9% 2.7% Net Margin — own p10–p90 1.7%–4.6%; range 1.7%–5.0%; median 2.7%; today 2.9% · 139 monthly observations 63rd +0.12σ 2.6% 139 · 12 ▸ 12M Momentum 29.7% 9.6% 12M Momentum — own p10–p90 −10.8%–54.3%; range −37.0%–190.6%; median 9.6%; today 29.7% · 141 monthly observations 44th −0.31σ 3.4% 141 · 137 ▸ EPS Growth 3Y (FY) −8.7% 15.1% EPS Growth 3Y — own p10–p90 −1.9%–52.0%; range −8.7%–52.0%; median 15.1%; today −8.7% · 103 monthly observations 3rd −1.49σ 2.1% 103 · 9 ▸ Sales Growth 3Y (FY) 4.6% 5.7% Sales Growth 3Y — own p10–p90 −1.5%–14.8%; range −1.5%–14.8%; median 5.7%; today 4.6% · 103 monthly observations 27th −0.35σ 2.9% 103 · 9 Market Cap $14.24B 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 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 30.91× 3.63× 10.16× Today (live screener basis): 15.35× 2015-02-28 · P/E 15.56× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 16.24× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 15.40× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 16.28× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 16.44× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 17.03× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 15.96× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 15.28× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 15.41× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 14.72× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 13.36× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 9.90× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 10.39× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 10.44× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 10.78× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 10.89× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 8.67× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 10.91× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 12.48× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 13.27× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 12.33× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 13.75× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 14.28× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 14.98× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 12.61× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 11.73× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 11.96× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 10.61× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 11.01× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 10.91× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 10.62× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 11.92× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 11.68× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 12.12× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 11.99× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 13.08× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 6.41× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 6.21× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 6.32× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 6.74× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 6.56× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 7.31× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 7.37× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 6.64× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 6.22× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 6.11× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 5.65× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 6.57× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 8.04× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 8.07× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 8.30× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 7.73× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 8.55× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 8.31× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 7.74× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 8.55× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 8.81× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 9.13× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 9.08× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 8.49× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 8.72× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 5.30× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 6.81× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 6.77× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 7.33× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 8.49× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 8.93× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 9.03× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 9.69× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 10.43× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 11.25× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 11.33× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 10.09× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 11.90× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 13.01× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 12.70× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 11.20× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 13.15× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 13.34× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 14.93× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 15.73× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 14.78× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 15.91× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 15.08× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 6.60× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 6.29× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 7.04× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 7.73× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 7.03× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 7.69× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 7.92× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 6.61× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 7.50× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 8.49× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 7.72× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 8.58× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 7.77× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 7.64× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 7.47× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 7.45× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 8.98× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 8.70× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 8.86× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 9.01× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 7.71× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 8.05× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 8.65× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 8.00× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 9.41× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 9.93× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 9.38× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 9.33× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 9.14× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 10.68× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 10.43× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 9.96× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 9.23× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 10.21× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 9.35× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 10.16× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 11.64× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 9.94× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 10.74× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 11.33× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 11.86× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 11.55× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 12.73× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 12.00× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 11.05× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 11.16× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 10.92× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 10.82× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 11.15× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 10.58× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 12.14× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 11.85× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 12.66× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 13.67× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 15.61× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 15.35× · $216.87 (2026-08-21 close)
Filed earnings only.
Own median 10.16× × $14.13 = $143.49 vs the $216.87 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 6.77× $95.62 −55.9% 25th percentile 8.04× $113.64 −47.6% median 10.16× $143.49 −33.8% 75th percentile 12.00× $169.52 −21.8% 90th percentile 14.94× $211.04 −2.7% today 15.35× $216.87 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $14.13 · close $216.87 (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.
