Multiples & cost of capital $153.34 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $8.14B Enterprise Value ⓘ $7.95B P/E (TTM) 31.17× PEG (trailing) 1.22× P/S 4.59× P/FCF 16.37× EV/EBITDA ⓘ 15.96× EV/EBIT 20.58× EV/Sales 4.49× EV/FCF 15.98× FCF Yield ⓘ 6.11% Buyback Yield 4.89% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.45 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 26.50% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $4.92 · revenue TTM $1.77B · FCF TTM $497.1M
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 2026-06-30). 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) 38.14× sits at the 7th percentile of its own 109-month range (2017-08→2026-08) — own median 124.56×, 26.00×–497.92× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 31.17× 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) 38.14× 124.56× P/E — own p10–p90 39.28×–385.55×; range 26.00×–497.92×; median 124.56×; today 38.14× · 109 monthly observations 7th −0.95σ 32.13× 109 · 109 ▸ ROE (FY) 20.0% 18.4% ROE — own p10–p90 −3.4%–21.4%; range −14.1%–22.0%; median 18.4%; today 20.0% · 133 monthly observations 68th +0.62σ 4.1% 133 · 11 ▸ ROIC (FY) 27.4% 26.6% ROIC — own p10–p90 −9.4%–32.8%; range −57.0%–41.5%; median 26.6%; today 27.4% · 133 monthly observations 68th +0.42σ 4.8% 133 · 11 ▸ Net Margin (FY) 14.2% 11.1% Net Margin — own p10–p90 −6.5%–14.2%; range −9.2%–14.7%; median 11.1%; today 14.2% · 141 monthly observations 87th +0.91σ 1.6% 141 · 12 ▸ 12M Momentum −34.4% 22.7% 12M Momentum — own p10–p90 −23.6%–69.7%; range −47.2%–109.7%; median 22.7%; today −34.4% · 140 monthly observations 3rd −1.80σ 2.4% 140 · 140 ▸ EPS Growth 3Y (FY) 35.7% 35.7% EPS Growth 3Y — own p10–p90 18.4%–112.4%; range 18.4%–112.4%; median 35.7%; today 35.7% · 73 monthly observations 58th −0.24σ 11.5% 73 · 6 ▸ Sales Growth 3Y (FY) 23.2% 26.6% Sales Growth 3Y — own p10–p90 19.0%–40.3%; range 19.0%–40.3%; median 26.6%; today 23.2% · 109 monthly observations 28th −0.67σ 5.5% 109 · 9 Market Cap $8.14B 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 109 monthly observations · 2017-08 → 2026-08
2018 2020 2022 2024 2026 531.08× −8.99× 124.56× Today (live screener basis): 38.14× 2017-08-31 · P/E 409.50× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 406.83× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 445.08× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 384.50× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 393.00× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 435.75× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 389.75× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 426.92× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 455.25× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 497.92× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 490.50× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 483.33× · Information Technology median 32.64× (n=155) 2018-08-31 · P/E 113.49× · Information Technology median 34.52× (n=156) 2018-09-30 · P/E 114.74× · Information Technology median 34.21× (n=154) 2018-10-31 · P/E 93.99× · Information Technology median 29.85× (n=154) 2018-11-30 · P/E 95.83× · Information Technology median 31.70× (n=152) 2018-12-31 · P/E 86.01× · Information Technology median 28.38× (n=153) 2019-01-31 · P/E 101.47× · Information Technology median 31.18× (n=153) 2019-02-28 · P/E 125.10× · Information Technology median 30.48× (n=160) 2019-03-31 · P/E 127.41× · Information Technology median 30.43× (n=163) 2019-04-30 · P/E 137.93× · Information Technology median 31.51× (n=161) 2019-05-31 · P/E 143.17× · Information Technology median 28.20× (n=162) 2019-06-30 · P/E 134.03× · Information Technology median 29.08× (n=164) 2019-07-31 · P/E 145.84× · Information Technology median 29.63× (n=164) 2019-08-31 · P/E 112.60× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 100.60× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 105.77× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 126.10× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 124.56× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 146.28× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 133.53× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 91.05× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 118.07× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 134.03× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 150.40× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 137.32× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 128.04× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 140.37× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 161.32× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 170.96× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 179.05× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 163.01× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 166.25× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 156.37× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 168.03× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 147.68× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 165.91× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 180.40× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 213.65× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 222.54× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 242.17× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 200.27× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 187.43× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 161.89× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 168.60× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 163.31× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 150.50× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 138.78× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 138.43× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 163.44× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 149.69× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 150.05× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 143.97× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 135.30× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 120.66× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 129.37× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 119.63× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 123.47× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 120.06× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 107.30× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 114.61× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 140.90× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 80.52× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 72.97× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 72.05× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 62.92× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 66.20× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 63.62× · Information Technology median 29.57× (n=232) 2024-02-29 · P/E 67.71× · Information Technology median 33.32× (n=241) 2024-03-31 · P/E 69.02× · Information Technology median 32.82× (n=238) 2024-04-30 · P/E 62.31× · Information Technology median 30.80× (n=239) 2024-05-31 · P/E 57.10× · Information Technology median 31.60× (n=241) 2024-06-30 · P/E 52.95× · Information Technology median 31.41× (n=241) 2024-07-31 · P/E 60.27× · Information Technology median 31.99× (n=241) 2024-08-31 · P/E 44.46× · Information Technology median 31.42× (n=239) 2024-09-30 · P/E 45.45× · Information Technology median 31.46× (n=240) 2024-10-31 · P/E 50.85× · Information Technology median 31.67× (n=242) 2024-11-30 · P/E 57.17× · Information Technology median 34.97× (n=239) 2024-12-31 · P/E 54.95× · Information Technology median 34.50× (n=238) 2025-01-31 · P/E 56.62× · Information Technology median 34.75× (n=236) 2025-02-28 · P/E 56.28× · Information Technology median 33.15× (n=251) 2025-03-31 · P/E 51.61× · Information Technology median 29.89× (n=255) 2025-04-30 · P/E 52.92× · Information Technology median 29.20× (n=253) 2025-05-31 · P/E 52.59× · Information Technology median 32.67× (n=254) 2025-06-30 · P/E 49.91× · Information Technology median 34.45× (n=255) 2025-07-31 · P/E 50.93× · Information Technology median 34.01× (n=255) 2025-08-31 · P/E 44.58× · Information Technology median 35.61× (n=257) 2025-09-30 · P/E 39.62× · Information Technology median 35.97× (n=260) 2025-10-31 · P/E 35.14× · Information Technology median 35.06× (n=260) 2025-11-30 · P/E 36.65× · Information Technology median 33.58× (n=257) 2025-12-31 · P/E 37.94× · Information Technology median 34.62× (n=255) 2026-01-31 · P/E 33.58× · Information Technology median 33.78× (n=256) 2026-02-28 · P/E 26.49× · Information Technology median 31.08× (n=265) 2026-03-31 · P/E 26.88× · Information Technology median 30.46× (n=278) 2026-04-30 · P/E 26.24× · Information Technology median 34.18× (n=280) 2026-05-31 · P/E 28.59× · Information Technology median 34.75× (n=284) 2026-06-30 · P/E 26.00× · Information Technology median 33.66× (n=285) 2026-07-14 · P/E 30.97× · Information Technology median 33.44× (n=380) 2026-08-01 · P/E 34.01× · Information Technology median 32.13× (n=361) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 38.14× · $153.34 (2026-08-21 close)
Filed earnings only.
Own median 124.56× × $4.02 = $500.72 vs the $153.34 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 39.28× $157.92 +3.0% 25th percentile 60.27× $242.28 +58.0% median 124.56× $500.72 +226.5% 75th percentile 161.89× $650.79 +324.4% 90th percentile 385.55× $1,549.91 +910.8% today 38.14× $153.34 —
▸ Show the arithmetic for every rowReference computation · 109 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.02 · close $153.34 (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.
