Multiples & cost of capital $28.24 · 2026-08-19 · marketstack Size & multiples Market Cap $160.96B Enterprise Value ⓘ $223.18B P/E (TTM) 20.76× PEG (trailing) — P/S 2.53× P/FCF 14.65× EV/EBITDA ⓘ 16.54× EV/EBIT 32.32× EV/Sales 3.50× EV/FCF 20.32× FCF Yield ⓘ 6.82% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.30 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 4.27% WACC — ROIC ⓘ 6.74% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $1.36 · revenue TTM $63.70B · FCF TTM $10.98B
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. 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 20.04× sits at the 46th percentile of its own 139-month range (2015-02→2026-08) — own median 18.86×, 4.95×–82.54× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 1054 Health Care 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 20.04× 18.86× P/E — own p10–p90 9.26×–32.45×; range 4.95×–82.54×; median 18.86×; today 20.04× · 139 monthly observations 46th −0.26σ 24.86× 139 · 138 ▸ ROE 8.9% 14.5% ROE — own p10–p90 8.9%–32.6%; range 2.3%–36.3%; median 14.5%; today 8.9% · 127 monthly observations 12th −0.87σ −36.9% 127 · 11 ROIC — no reconstructed observations for this name and metric. ▸ Net Margin 12.4% 27.0% Net Margin — own p10–p90 7.1%–40.0%; range 3.6%–40.6%; median 27.0%; today 12.4% · 115 monthly observations 13th −0.94σ −21.3% 115 · 10 ▸ 12M Momentum 8.2% 6.3% 12M Momentum — own p10–p90 −19.3%–29.5%; range −39.4%–66.7%; median 6.3%; today 8.2% · 141 monthly observations 50th +0.02σ 5.1% 141 · 137 ▸ EPS Growth 3Y −37.1% 19.0% EPS Growth 3Y — own p10–p90 −39.0%–35.3%; range −39.0%–35.3%; median 19.0%; today −37.1% · 103 monthly observations 15th −1.35σ 8.4% 103 · 9 ▸ Sales Growth 3Y −14.8% −7.5% Sales Growth 3Y — own p10–p90 −8.2%–35.2%; range −14.8%–35.2%; median −7.5%; today −14.8% · 79 monthly observations 4th −1.18σ 9.0% 79 · 7 Market Cap $155.32B 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 · point-in-time monthly 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 87.97× −0.48× 18.86× Today (live screener basis): 20.04× 2015-02-28 · P/E 21.76× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 22.05× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 21.51× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 22.03× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 21.26× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 22.86× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 20.42× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 19.91× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 21.44× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 20.77× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 20.46× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 19.33× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 24.06× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 24.04× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 26.53× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 28.14× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 28.55× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 29.92× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 28.22× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 27.47× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 25.72× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 26.06× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 26.34× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 25.73× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 26.25× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 26.32× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 26.10× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 25.12× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 25.84× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 25.51× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 26.10× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 27.47× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 26.97× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 27.90× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 27.87× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 28.50× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 9.29× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 9.08× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 9.36× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 9.19× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 9.28× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 10.21× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 10.62× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 11.27× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 11.01× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 11.82× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 11.16× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 10.86× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 20.87× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 20.44× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 19.55× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 19.99× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 20.85× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 18.70× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 17.11× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 17.30× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 18.47× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 18.54× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 18.86× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 17.93× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 10.67× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 10.42× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 12.24× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 12.19× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 10.44× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 12.28× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 12.06× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 11.71× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 11.33× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 13.59× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 13.05× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 12.73× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 20.55× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 22.23× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 23.71× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 23.76× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 24.02× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 26.26× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 28.26× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 26.39× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 26.83× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 32.96× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 36.23× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 32.33× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 12.19× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 13.45× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 12.75× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 13.78× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 13.62× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 13.12× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 11.75× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 11.37× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 12.09× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 13.02× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 13.31× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 11.47× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 7.42× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 7.46× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 7.11× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 6.95× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 6.71× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 6.59× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 6.47× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 6.06× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 5.59× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 5.57× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 5.26× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 4.95× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 71.78× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 75.00× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 69.24× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 77.46× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 75.62× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 82.54× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 78.41× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 78.22× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 76.49× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 70.84× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 71.70× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 71.68× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 18.74× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 17.97× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 17.31× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 16.66× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 17.19× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 16.52× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 17.56× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 18.07× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 17.48× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 18.26× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 17.66× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 18.75× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 20.33× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 20.65× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 19.63× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 19.25× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 17.71× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 18.00× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 18.32× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 20.76× · $28.24 (2026-08-19 close)
Filed earnings only.
Own median 18.86× × $1.36 = $25.65 vs the $28.24 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 9.26× $12.59 −55.4% 25th percentile 12.19× $16.58 −41.3% median 18.86× $25.65 −9.2% 75th percentile 26.08× $35.47 +25.6% 90th percentile 32.45× $44.14 +56.3% today 20.76× $28.24 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $1.36 · close $28.24 (2026-08-19)ⓘ 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.
