| Size & multiples | |||
| Market Cap | $466.6M | Enterprise Value | $2.83B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.27× | P/FCF | 2.09× |
| EV/EBITDA | 8.13× | EV/EBIT | 39.38× |
| EV/Sales | 1.65× | EV/FCF | 12.67× |
| FCF Yield | 47.91% | Buyback Yield | — |
| Owner Earnings (TTM) | $81.3M | Owner Earnings Yield | 17.42% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.69 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 12.47% |
| After-tax Cost of Debt | — | Synthetic credit rating | C |
| Cost of Debt · embedded (pre-tax) | 5.22% | Cost of Debt · marginal (synthetic) | 20.00% |
| WACC | — | ROIC | 1.88% |
| EVA Spread (ROIC−WACC) | — | EVA | — |
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows latest annual · EPS TTM -$3.14 · revenue TTM $1.72B · FCF TTM $223.6M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
No metric had both a value for this name and enough covered peers in this pool.
