Multiples & cost of capital $840.84 · 2026-08-19 · marketstack Size & multiples Market Cap $79.00B Enterprise Value ⓘ $72.99B P/E (TTM) 20.27× PEG (trailing) 7.33× P/S 5.09× P/FCF 21.01× EV/EBITDA ⓘ 16.70× EV/EBIT 18.99× EV/Sales 4.70× EV/FCF 19.41× FCF Yield ⓘ 4.76% Buyback Yield 4.18% Owner Earnings Yield — Shareholder Yield 4.66% Cost of capital & EVAmethodology → Beta (5y monthly) 0.20 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.40% WACC — ROIC ⓘ 13.12% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $41.48 · revenue TTM $15.53B · FCF TTM $3.76B
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 19.53× sits at the 28th percentile of its own 139-month range (2015-02→2026-08) — own median 24.08×, 8.07×–187.04× 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 19.53× 24.08× P/E — own p10–p90 13.50×–72.38×; range 8.07×–187.04×; median 24.08×; today 19.53× · 139 monthly observations 28th −0.54σ 24.86× 139 · 139 ▸ ROE 14.9% 21.3% ROE — own p10–p90 16.0%–32.8%; range 14.9%–54.2%; median 21.3%; today 14.9% · 127 monthly observations 3rd −0.96σ −36.9% 127 · 11 ▸ ROIC 10.5% 26.5% ROIC — own p10–p90 18.7%–63.3%; range 10.5%–63.3%; median 26.5%; today 10.5% · 79 monthly observations 1st −1.34σ −15.4% 79 · 8 ▸ Net Margin 31.4% 31.1% Net Margin — own p10–p90 15.5%–47.5%; range 12.0%–50.2%; median 31.1%; today 31.4% · 139 monthly observations 54th +0.08σ −21.3% 139 · 12 ▸ 12M Momentum 24.6% 11.1% 12M Momentum — own p10–p90 −28.8%–47.2%; range −50.8%–113.7%; median 11.1%; today 24.6% · 141 monthly observations 63rd +0.25σ 5.1% 141 · 139 ▸ EPS Growth 3Y 2.8% 33.8% EPS Growth 3Y — own p10–p90 −18.9%–56.8%; range −18.9%–56.8%; median 33.8%; today 2.8% · 103 monthly observations 15th −1.07σ 8.4% 103 · 9 ▸ Sales Growth 3Y 5.6% 13.1% Sales Growth 3Y — own p10–p90 −4.0%–46.2%; range −4.0%–46.2%; median 13.1%; today 5.6% · 103 monthly observations 15th −0.79σ 9.0% 103 · 9 Market Cap $76.13B 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 199.57× −4.45× 24.08× Today (live screener basis): 19.53× 2015-02-28 · P/E 138.87× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 151.50× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 153.51× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 172.00× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 171.18× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 185.79× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 172.32× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 156.09× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 187.04× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 182.72× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 182.17× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 140.97× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 69.57× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 65.30× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 68.24× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 72.27× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 63.27× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 77.01× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 71.11× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 72.83× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 62.50× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 68.70× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 66.50× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 65.09× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 48.51× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 50.33× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 50.45× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 59.62× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 63.78× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 63.85× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 64.53× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 58.07× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 52.29× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 46.99× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 48.83× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 47.62× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 30.99× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 33.30× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 29.37× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 29.04× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 33.36× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 35.59× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 39.34× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 39.08× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 32.81× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 35.36× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 36.12× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 41.52× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 20.23× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 19.29× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 16.12× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 14.17× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 14.70× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 14.31× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 13.62× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 13.03× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 14.39× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 17.33× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 17.64× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 15.87× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 24.08× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 26.45× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 28.49× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 33.20× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 33.78× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 34.24× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 33.58× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 30.32× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 29.45× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 27.95× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 26.17× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 27.29× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 14.76× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 15.50× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 15.77× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 16.46× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 18.30× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 18.83× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 22.06× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 19.83× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 20.97× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 20.86× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 20.69× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 19.94× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 8.59× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 9.70× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 9.16× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 9.24× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 8.21× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 8.08× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 8.07× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 9.57× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 10.40× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 10.44× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 10.02× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 10.54× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 19.90× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 21.50× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 20.98× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 19.25× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 18.80× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 19.41× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 21.62× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 21.53× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 20.41× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 21.55× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 22.98× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 24.67× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 27.79× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 27.68× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 25.62× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 28.19× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 30.23× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 31.04× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 34.07× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 30.23× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 24.11× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 21.58× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 20.49× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 19.36× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 18.22× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 16.54× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 15.62× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 12.79× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 13.69× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 14.23× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 15.15× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 14.67× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 17.00× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 20.35× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 20.13× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 19.34× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 18.84× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 18.63× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 17.05× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 14.82× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 15.03× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 15.99× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 17.80× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 20.27× · $840.84 (2026-08-19 close)
Filed earnings only.
Own median 24.08× × $41.48 = $998.96 vs the $840.84 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 13.50× $560.19 −33.4% 25th percentile 17.02× $706.12 −16.0% median 24.08× $998.96 +18.8% 75th percentile 47.31× $1,962.25 +133.4% 90th percentile 72.38× $3,002.40 +257.1% today 20.27× $840.84 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $41.48 · close $840.84 (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.
