| Size & multiples | |||
| Market Cap | $4.17B | Enterprise Value | $4.94B |
| P/E (TTM) | 11.60× | PEG (trailing) | 2.07× |
| P/S | 0.55× | P/FCF | 16.33× |
| EV/EBITDA | 6.48× | EV/EBIT | 7.97× |
| EV/Sales | 0.65× | EV/FCF | 19.37× |
| FCF Yield | 6.12% | Buyback Yield | 2.65% |
| Owner Earnings (TTM) | $454.2M | Owner Earnings Yield | 10.90% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.70 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.50% |
| After-tax Cost of Debt | 6.20% | Synthetic credit rating | A+ |
| Cost of Debt · embedded (pre-tax) | 8.07% | Cost of Debt · marginal (synthetic) | 4.70% |
| WACC | 7.26% | ROIC | 19.42% |
| EVA Spread (ROIC−WACC) | 12.16% | EVA | $261.5M |
FCF sits 44% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $7.16 · revenue TTM $7.55B · FCF TTM $255.0M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Energy on P/E; rich on EV/EBITDA
P/E 27th · EV/EBITDA 51st percentile in the Energy pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 184 Energy names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 11.6x | 17.5x | 10.7x–30.1x | 27 ↓cheap |
| EV/EBITDA | 7.0x | 7.0x | 5.1x–9.3x | 51 ↑rich |
| FCF Yield | 7.1% | 4.3% | -1.8%–8.3% | 69 ↑strong |
| Net Margin | 4.9% | 4.6% | -0.3%–14.0% | 51 ↑strong |
| Operating Margin | 7.2% | 7.5% | 0.6%–22.7% | 49 ↓weak |
| ROE | 27.3% | 6.7% | 0.1%–14.2% | 93 ↑strong |
