Multiples & cost of capital $172.87 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $5.33B Enterprise Value ⓘ $5.19B P/E (TTM) 35.87× PEG (trailing) 2.86× P/S 0.94× P/FCF 72.35× EV/EBITDA ⓘ 14.73× EV/EBIT 20.22× EV/Sales 0.91× EV/FCF 70.42× FCF Yield ⓘ 1.38% Buyback Yield 0.18% Owner Earnings Yield — Shareholder Yield 0.91% Cost of capital & EVAmethodology → Beta (5y monthly) 0.76 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 6.28% WACC — ROIC ⓘ 15.51% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $4.82 · revenue TTM $5.69B · FCF TTM $73.7M
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 2025-08-31). 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) 35.87× sits at the 99th percentile of its own 141-month range (2014-12→2026-08) — own median 26.48×, 17.85×–40.53× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 35.87× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 634 Consumer Discretionary 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) 35.87× 26.48× P/E — own p10–p90 20.87×–32.08×; range 17.85×–40.53×; median 26.48×; today 35.87× · 141 monthly observations 99th +2.74σ 21.49× 141 · 141 ▸ ROE (FY) 12.5% 11.2% ROE — own p10–p90 9.6%–14.7%; range 9.4%–16.0%; median 11.2%; today 12.5% · 131 monthly observations 68th +0.29σ 8.4% 131 · 11 ▸ ROIC (FY) 15.5% 14.9% ROIC — own p10–p90 11.0%–17.9%; range 10.1%–19.0%; median 14.9%; today 15.5% · 131 monthly observations 59th +0.41σ 8.5% 131 · 11 ▸ Net Margin (FY) 2.8% 2.7% Net Margin — own p10–p90 2.3%–3.2%; range 2.3%–3.7%; median 2.7%; today 2.8% · 141 monthly observations 55th +0.11σ 2.6% 141 · 12 ▸ 12M Momentum 76.6% 3.4% 12M Momentum — own p10–p90 −22.8%–35.8%; range −42.8%–87.9%; median 3.4%; today 76.6% · 141 monthly observations 100th +3.12σ 3.4% 141 · 136 ▸ EPS Growth 3Y (FY) 12.6% 9.2% EPS Growth 3Y — own p10–p90 −6.3%–12.8%; range −6.3%–12.8%; median 9.2%; today 12.6% · 107 monthly observations 84th +1.00σ 2.1% 107 · 9 ▸ Sales Growth 3Y (FY) 9.0% 6.0% Sales Growth 3Y — own p10–p90 3.5%–10.7%; range 3.5%–10.7%; median 6.0%; today 9.0% · 107 monthly observations 72nd +0.91σ 2.9% 107 · 9 Market Cap $5.33B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 42.53× 9.88× 26.48× Today (live screener basis): 35.87× 2014-12-31 · P/E 29.71× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 26.64× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 25.88× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 27.68× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 26.21× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 26.56× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 29.72× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 31.57× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 27.69× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 25.19× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 29.15× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 31.59× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 28.13× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 25.95× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 26.19× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 28.67× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 29.34× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 30.03× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 31.72× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 26.40× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 28.32× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 28.39× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 31.15× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 31.27× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 28.60× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 29.01× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 30.27× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 31.58× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 29.78× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 30.22× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 30.00× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 28.85× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 27.83× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 30.57× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 28.12× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 28.69× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 28.89× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 28.59× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 26.43× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 28.04× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 29.40× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 28.41× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 30.37× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 27.43× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 29.14× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 27.16× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 28.75× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 27.41× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 24.22× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 25.10× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 26.50× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 24.13× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 24.51× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 19.92× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 20.95× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 25.00× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 24.77× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 29.14× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 30.88× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 31.14× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 29.59× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 25.52× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 23.20× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 21.90× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 26.48× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 22.66× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 25.14× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 27.24× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 27.40× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 27.69× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 27.06× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 31.87× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 35.72× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 36.82× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 37.82× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 37.94× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 32.96× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 34.63× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 35.69× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 35.19× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 33.18× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 30.41× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 22.63× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 22.55× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 23.01× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 22.46× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 22.87× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 24.80× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 24.98× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 24.73× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 22.53× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 20.87× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 19.90× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 18.11× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 18.93× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 21.02× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 17.98× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 21.99× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 20.63× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 21.15× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 21.80× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 21.44× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 21.91× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 23.00× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 23.51× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 22.02× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 17.85× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 19.25× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 21.65× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 21.72× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 24.04× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 24.00× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 23.03× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 24.04× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 23.20× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 26.09× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 25.59× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 26.22× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 18.18× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 19.64× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 20.17× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 19.91× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 19.56× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 19.22× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 22.21× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 23.63× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 22.98× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 23.52× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 23.47× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 26.52× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 23.85× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 25.54× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 25.45× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 29.50× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 32.08× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 31.22× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 32.56× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 35.27× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 40.53× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 39.65× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 39.91× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 35.87× · $172.87 (2026-08-21 close)
Filed earnings only.
Own median 26.48× × $4.82 = $127.61 vs the $172.87 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 20.87× $100.61 −41.8% 25th percentile 23.01× $110.91 −35.8% median 26.48× $127.61 −26.2% 75th percentile 29.59× $142.63 −17.5% 90th percentile 32.08× $154.62 −10.6% today 35.87× $172.87 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.82 · close $172.87 (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.
