Multiples & cost of capital $32.25 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $7.68B Enterprise Value ⓘ $10.15B P/E (TTM) 7.10× PEG (trailing) 0.52× P/S 0.42× P/FCF 28.72× EV/EBITDA ⓘ 7.23× EV/EBIT 10.97× EV/Sales 0.55× EV/FCF 37.97× FCF Yield ⓘ 3.48% Buyback Yield — 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 4.15% WACC — ROIC ⓘ 20.12% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $4.54 · revenue TTM $18.44B · FCF TTM $267.4M
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. 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 2025-12-31). 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) 7.10× sits at the 5th percentile of its own 139-month range (2015-02→2026-08) — own median 10.59×, 5.56×–256.31× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 7.10× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 198 Consumer Staples 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) 7.10× 10.59× P/E — own p10–p90 7.15×–72.23×; range 5.56×–256.31×; median 10.59×; today 7.10× · 139 monthly observations 5th −0.51σ 20.39× 139 · 139 ▸ ROE (FY) 27.3% 26.4% ROE — own p10–p90 3.7%–35.4%; range 1.2%–37.4%; median 26.4%; today 27.3% · 127 monthly observations 59th +0.55σ 8.3% 127 · 11 ▸ ROIC (FY) 27.5% 20.1% ROIC — own p10–p90 3.4%–25.4%; range 3.4%–27.5%; median 20.1%; today 27.5% · 79 monthly observations 99th +1.47σ 8.8% 79 · 8 ▸ Net Margin (FY) 5.9% 4.3% Net Margin — own p10–p90 0.8%–7.4%; range 0.2%–8.3%; median 4.3%; today 5.9% · 139 monthly observations 63rd +0.63σ 4.0% 139 · 12 ▸ 12M Momentum −36.7% 8.5% 12M Momentum — own p10–p90 −34.6%–71.0%; range −51.5%–113.7%; median 8.5%; today −36.7% · 141 monthly observations 10th −1.22σ −4.7% 141 · 140 ▸ EPS Growth 3Y (FY) 13.6% 1.9% EPS Growth 3Y — own p10–p90 −49.3%–227.6%; range −49.3%–227.6%; median 1.9%; today 13.6% · 103 monthly observations 62nd −0.10σ 4.0% 103 · 9 ▸ Sales Growth 3Y (FY) 1.9% 7.7% Sales Growth 3Y — own p10–p90 3.9%–15.3%; range 1.9%–15.3%; median 7.7%; today 1.9% · 103 monthly observations 3rd −1.61σ 4.0% 103 · 9 Market Cap $7.68B 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 273.86× −11.99× 10.59× Today (live screener basis): 7.10× 2015-02-28 · P/E 10.01× · Consumer Staples median 23.37× (n=31) 2015-03-31 · P/E 8.24× · Consumer Staples median 24.75× (n=35) 2015-04-30 · P/E 9.01× · Consumer Staples median 23.43× (n=35) 2015-05-31 · P/E 9.34× · Consumer Staples median 23.50× (n=35) 2015-06-30 · P/E 8.38× · Consumer Staples median 24.78× (n=36) 2015-07-31 · P/E 7.90× · Consumer Staples median 25.78× (n=35) 2015-08-31 · P/E 7.66× · Consumer Staples median 24.67× (n=35) 2015-09-30 · P/E 7.58× · Consumer Staples median 25.07× (n=35) 2015-10-31 · P/E 6.93× · Consumer Staples median 26.47× (n=35) 2015-11-30 · P/E 7.86× · Consumer Staples median 26.64× (n=35) 2015-12-31 · P/E 8.06× · Consumer Staples median 26.18× (n=35) 2016-01-31 · P/E 8.09× · Consumer Staples median 25.05× (n=35) 2016-02-29 · P/E 9.78× · Consumer Staples median 25.95× (n=35) 2016-03-31 · P/E 10.16× · Consumer Staples median 26.47× (n=35) 2016-04-30 · P/E 10.76× · Consumer Staples median 26.00× (n=35) 2016-05-31 · P/E 9.95× · Consumer Staples median 26.11× (n=35) 2016-06-30 · P/E 10.19× · Consumer Staples median 24.34× (n=35) 2016-07-31 · P/E 9.30× · Consumer Staples median 25.22× (n=35) 2016-08-31 · P/E 9.23× · Consumer Staples median 24.86× (n=35) 2016-09-30 · P/E 8.45× · Consumer Staples median 23.06× (n=35) 2016-10-31 · P/E 8.74× · Consumer Staples median 22.80× (n=35) 2016-11-30 · P/E 7.04× · Consumer Staples median 23.54× (n=35) 2016-12-31 · P/E 7.60× · Consumer Staples median 22.84× (n=35) 2017-01-31 · P/E 7.66× · Consumer Staples median 23.27× (n=35) 2017-02-28 · P/E 11.78× · Consumer Staples median 22.24× (n=37) 2017-03-31 · P/E 13.01× · Consumer Staples median 22.16× (n=38) 2017-04-30 · P/E 15.01× · Consumer Staples median 21.73× (n=38) 2017-05-31 · P/E 13.45× · Consumer Staples median 21.43× (n=38) 2017-06-30 · P/E 12.67× · Consumer Staples median 21.50× (n=38) 2017-07-31 · P/E 14.04× · Consumer Staples median 23.09× (n=39) 2017-08-31 · P/E 17.02× · Consumer Staples median 20.54× (n=39) 2017-09-30 · P/E 16.42× · Consumer Staples median 21.23× (n=39) 2017-10-31 · P/E 18.37× · Consumer Staples median 22.28× (n=39) 2017-11-30 · P/E 21.20× · Consumer Staples median 22.91× (n=40) 2017-12-31 · P/E 17.95× · Consumer Staples median 24.56× (n=40) 2018-01-31 · P/E 16.05× · Consumer Staples median 25.58× (n=40) 2018-02-28 · P/E 9.03× · Consumer Staples median 21.54× (n=40) 2018-03-31 · P/E 8.82× · Consumer Staples median 21.13× (n=40) 2018-04-30 · P/E 7.74× · Consumer Staples median 21.24× (n=40) 2018-05-31 · P/E 6.99× · Consumer Staples median 21.08× (n=41) 2018-06-30 · P/E 7.22× · Consumer Staples median 21.49× (n=40) 2018-07-31 · P/E 6.39× · Consumer Staples median 19.51× (n=41) 2018-08-31 · P/E 6.63× · Consumer Staples median 20.07× (n=41) 2018-09-30 · P/E 6.48× · Consumer Staples median 23.22× (n=41) 2018-10-31 · P/E 6.33× · Consumer Staples median 22.70× (n=42) 2018-11-30 · P/E 7.11× · Consumer Staples median 22.11× (n=42) 2018-12-31 · P/E 5.56× · Consumer Staples median 20.02× (n=42) 2019-01-31 · P/E 7.26× · Consumer Staples median 18.72× (n=42) 2019-02-28 · P/E 19.67× · Consumer Staples median 19.67× (n=39) 2019-03-31 · P/E 22.29× · Consumer Staples median 21.34× (n=39) 2019-04-30 · P/E 26.91× · Consumer Staples median 21.47× (n=39) 2019-05-31 · P/E 25.57× · Consumer Staples median 18.34× (n=39) 2019-06-30 · P/E 25.39× · Consumer Staples median 22.14× (n=39) 2019-07-31 · P/E 27.06× · Consumer Staples median 22.65× (n=39) 2019-08-31 · P/E 31.16× · Consumer Staples median 22.52× (n=38) 2019-09-30 · P/E 32.05× · Consumer Staples median 22.38× (n=38) 2019-10-31 · P/E 30.36× · Consumer Staples median 21.98× (n=37) 2019-11-30 · P/E 31.50× · Consumer Staples median 23.41× (n=38) 2019-12-31 · P/E 32.72× · Consumer Staples median 23.98× (n=38) 2020-01-31 · P/E 26.05× · Consumer Staples median 24.58× (n=37) 2020-02-29 · P/E 11.56× · Consumer Staples median 19.82× (n=40) 2020-03-31 · P/E 9.90× · Consumer Staples median 20.15× (n=43) 2020-04-30 · P/E 12.02× · Consumer Staples median 22.00× (n=43) 2020-05-31 · P/E 11.30× · Consumer Staples median 22.89× (n=45) 2020-06-30 · P/E 9.23× · Consumer Staples median 21.58× (n=45) 2020-07-31 · P/E 8.39× · Consumer Staples median 23.08× (n=45) 2020-08-31 · P/E 8.74× · Consumer Staples median 23.93× (n=45) 2020-09-30 · P/E 8.18× · Consumer Staples median 21.36× (n=45) 2020-10-31 · P/E 9.15× · Consumer Staples median 22.27× (n=46) 2020-11-30 · P/E 10.32× · Consumer Staples median 23.80× (n=45) 2020-12-31 · P/E 10.72× · Consumer Staples median 22.85× (n=46) 2021-01-31 · P/E 10.59× · Consumer Staples median 22.05× (n=47) 2021-02-28 · P/E 57.41× · Consumer Staples median 26.26× (n=50) 2021-03-31 · P/E 61.00× · Consumer Staples median 27.80× (n=55) 2021-04-30 · P/E 61.44× · Consumer Staples median 27.38× (n=55) 2021-05-31 · P/E 61.64× · Consumer Staples median 30.89× (n=55) 2021-06-30 · P/E 56.87× · Consumer Staples median 28.85× (n=54) 2021-07-31 · P/E 56.79× · Consumer Staples median 30.10× (n=54) 2021-08-31 · P/E 71.38× · Consumer Staples median 26.90× (n=55) 2021-09-30 · P/E 74.56× · Consumer Staples median 26.67× (n=55) 2021-10-31 · P/E 72.21× · Consumer Staples median 25.90× (n=55) 2021-11-30 · P/E 72.00× · Consumer Staples median 24.94× (n=57) 2021-12-31 · P/E 72.31× · Consumer Staples median 26.80× (n=57) 2022-01-31 · P/E 71.72× · Consumer Staples median 27.02× (n=57) 2022-02-28 · P/E 181.38× · Consumer Staples median 25.75× (n=57) 2022-03-31 · P/E 193.08× · Consumer Staples median 26.44× (n=61) 2022-04-30 · P/E 218.08× · Consumer Staples median 26.40× (n=61) 2022-05-31 · P/E 256.31× · Consumer Staples median 26.42× (n=61) 2022-06-30 · P/E 240.23× · Consumer Staples median 23.67× (n=61) 2022-07-31 · P/E 241.31× · Consumer Staples median 25.33× (n=61) 2022-08-31 · P/E 219.00× · Consumer Staples median 25.41× (n=61) 2022-09-30 · P/E 177.08× · Consumer Staples median 22.95× (n=61) 2022-10-31 · P/E 177.31× · Consumer Staples median 25.89× (n=61) 2022-11-30 · P/E 201.23× · Consumer Staples median 25.78× (n=61) 2022-12-31 · P/E 182.54× · Consumer Staples median 24.29× (n=60) 2023-01-31 · P/E 186.77× · Consumer Staples median 24.42× (n=61) 2023-02-28 · P/E 7.55× · Consumer Staples median 21.48× (n=59) 2023-03-31 · P/E 7.48× · Consumer Staples median 21.91× (n=56) 2023-04-30 · P/E 7.36× · Consumer Staples median 21.62× (n=56) 2023-05-31 · P/E 7.16× · Consumer Staples median 20.94× (n=56) 2023-06-30 · P/E 6.93× · Consumer Staples median 22.00× (n=55) 2023-07-31 · P/E 7.99× · Consumer Staples median 22.46× (n=55) 2023-08-31 · P/E 8.12× · Consumer Staples median 21.04× (n=55) 2023-09-30 · P/E 7.36× · Consumer Staples median 20.73× (n=55) 2023-10-31 · P/E 8.23× · Consumer Staples median 19.27× (n=55) 2023-11-30 · P/E 8.25× · Consumer Staples median 19.45× (n=53) 2023-12-31 · P/E 8.92× · Consumer Staples median 23.18× (n=54) 2024-01-31 · P/E 8.76× · Consumer Staples median 23.83× (n=54) 2024-02-29 · P/E 23.41× · Consumer Staples median 23.33× (n=56) 2024-03-31 · P/E 25.24× · Consumer Staples median 23.59× (n=55) 2024-04-30 · P/E 26.49× · Consumer Staples median 22.02× (n=55) 2024-05-31 · P/E 26.42× · Consumer Staples median 22.10× (n=55) 2024-06-30 · P/E 28.30× · Consumer Staples median 21.03× (n=55) 2024-07-31 · P/E 30.32× · Consumer Staples median 22.71× (n=55) 2024-08-31 · P/E 34.25× · Consumer Staples median 23.93× (n=55) 2024-09-30 · P/E 33.86× · Consumer Staples median 24.18× (n=55) 2024-10-31 · P/E 35.62× · Consumer Staples median 23.54× (n=55) 2024-11-30 · P/E 37.95× · Consumer Staples median 25.94× (n=57) 2024-12-31 · P/E 33.38× · Consumer Staples median 23.89× (n=58) 2025-01-31 · P/E 34.22× · Consumer Staples median 22.87× (n=58) 2025-02-28 · P/E 11.90× · Consumer Staples median 24.25× (n=62) 2025-03-31 · P/E 11.93× · Consumer Staples median 22.87× (n=63) 2025-04-30 · P/E 11.94× · Consumer Staples median 23.49× (n=63) 2025-05-31 · P/E 10.76× · Consumer Staples median 23.93× (n=63) 2025-06-30 · P/E 9.84× · Consumer Staples median 22.88× (n=62) 2025-07-31 · P/E 10.37× · Consumer Staples median 23.03× (n=63) 2025-08-31 · P/E 9.73× · Consumer Staples median 23.01× (n=63) 2025-09-30 · P/E 8.91× · Consumer Staples median 21.59× (n=63) 2025-10-31 · P/E 8.34× · Consumer Staples median 21.06× (n=63) 2025-11-30 · P/E 8.32× · Consumer Staples median 21.28× (n=62) 2025-12-31 · P/E 8.53× · Consumer Staples median 20.81× (n=61) 2026-01-31 · P/E 9.49× · Consumer Staples median 20.36× (n=61) 2026-02-28 · P/E 9.51× · Consumer Staples median 24.57× (n=59) 2026-03-31 · P/E 8.32× · Consumer Staples median 22.77× (n=59) 2026-04-30 · P/E 7.29× · Consumer Staples median 23.97× (n=59) 2026-05-31 · P/E 6.24× · Consumer Staples median 21.02× (n=59) 2026-06-30 · P/E 6.19× · Consumer Staples median 21.86× (n=59) 2026-07-14 · P/E 6.28× · Consumer Staples median 20.42× (n=107) 2026-08-01 · P/E 6.46× · Consumer Staples median 20.39× (n=105) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 7.10× · $32.25 (2026-08-21 close)
Filed earnings only.
Own median 10.59× × $4.54 = $48.08 vs the $32.25 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 7.15× $32.47 +0.7% 25th percentile 8.24× $37.39 +15.9% median 10.59× $48.08 +49.1% 75th percentile 30.34× $137.73 +327.1% 90th percentile 72.23× $327.90 +916.8% today 7.10× $32.25 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.54 · close $32.25 (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.
