Multiples & cost of capital $78.78 · 2026-08-21 · marketstack Size & multiples Market Cap (close × class-equivalent shares) $6.29B Enterprise Value ⓘ $6.31B P/E (TTM) — PEG (trailing) — P/S 0.87× P/FCF 18.06× EV/EBITDA ⓘ 10.03× EV/EBIT 17.01× EV/Sales 0.87× EV/FCF 18.11× FCF Yield ⓘ 5.54% Buyback Yield 3.10% Owner Earnings Yield — Shareholder Yield 4.05% Cost of capital & EVAmethodology → Beta (5y monthly) 0.87 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 9.85% WACC — ROIC ⓘ 13.08% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM — · revenue TTM $7.24B · FCF TTM $348.4M
EPS (TTM) and P/E are suppressed: a stock split falls inside the trailing-four-quarter window, and SEC facts keep only the latest-filed value, so the as-filed quarterly EPS prints mix pre- and post-split bases — no single-basis trailing EPS exists to sum. 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) 24.09× sits at the 100th percentile of its own 138-month range (2015-03→2026-08) — own median 10.35×, 3.65×–24.44× range
Own history, not peers · point-in-time, filing-date honest
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) 24.09× 10.35× P/E — own p10–p90 5.01×–18.42×; range 3.65×–24.44×; median 10.35×; today 24.09× · 138 monthly observations 100th +2.55σ 21.49× 138 · 138 ▸ ROE (FY) 12.1% 13.2% ROE — own p10–p90 8.2%–19.2%; range 4.8%–24.4%; median 13.2%; today 12.1% · 127 monthly observations 32nd −0.36σ 8.4% 127 · 11 ▸ ROIC (FY) 13.1% 10.3% ROIC — own p10–p90 5.8%–19.5%; range 3.5%–22.3%; median 10.3%; today 13.1% · 127 monthly observations 59th +0.18σ 8.5% 127 · 11 ▸ Net Margin (FY) 3.5% 2.5% Net Margin — own p10–p90 1.3%–4.7%; range 1.0%–5.5%; median 2.5%; today 3.5% · 138 monthly observations 55th +0.35σ 2.6% 138 · 12 ▸ 12M Momentum 46.6% 17.3% 12M Momentum — own p10–p90 −23.5%–64.8%; range −36.0%–137.5%; median 17.3%; today 46.6% · 141 monthly observations 82nd +0.75σ 3.4% 141 · 140 ▸ EPS Growth 3Y (FY) −10.6% 12.6% EPS Growth 3Y — own p10–p90 −21.4%–35.9%; range −21.4%–35.9%; median 12.6%; today −10.6% · 102 monthly observations 15th −1.37σ 2.1% 102 · 9 ▸ Sales Growth 3Y (FY) 1.5% 3.4% Sales Growth 3Y — own p10–p90 −2.4%–18.7%; range −2.4%–18.7%; median 3.4%; today 1.5% · 102 monthly observations 38th −0.68σ 2.9% 102 · 9 Market Cap $6.29B 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 31.03× 1.86× 10.35× Today (live screener basis): 24.09× 2015-03-31 · P/E 6.20× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 5.93× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 6.02× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 5.94× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 5.78× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 5.79× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 5.49× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 5.53× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 5.52× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 4.96× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 4.33× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 4.79× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 5.04× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 5.44× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 6.08× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 5.95× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 6.34× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 6.56× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 6.76× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 7.25× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 8.35× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 8.81× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 9.04× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 9.52× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 14.70× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 16.78× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 15.93× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 16.52× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 19.17× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 18.22× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 20.57× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 22.57× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 21.65× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 22.58× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 24.02× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 18.89× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 4.50× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 4.32× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 4.55× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 4.59× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 4.77× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 4.55× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 4.16× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 3.75× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 4.03× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 3.65× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 4.05× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 8.10× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 8.08× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 8.20× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 6.82× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 7.06× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 7.28× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 6.98× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 7.46× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 8.44× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 8.85× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 8.99× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 8.31× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 7.42× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 5.65× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 6.64× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 7.37× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 7.34× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 8.43× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 8.56× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 8.95× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 9.52× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 10.18× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 11.00× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 11.15× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 13.87× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 16.28× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 16.13× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 15.62× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 14.13× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 15.36× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 14.41× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 14.76× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 17.02× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 16.65× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 18.18× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 17.26× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 12.46× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 12.21× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 12.20× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 12.23× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 11.56× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 11.56× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 11.29× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 10.52× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 11.96× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 12.36× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 12.54× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 12.90× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 8.27× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 7.96× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 7.75× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 7.63× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 8.86× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 9.44× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 9.06× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 8.93× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 7.79× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 8.68× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 11.01× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 9.83× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 11.73× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 12.90× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 10.58× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 10.87× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 10.09× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 12.29× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 12.70× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 12.73× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 13.63× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 14.93× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 13.20× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 14.64× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 15.68× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 14.36× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 13.71× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 13.35× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 13.85× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 14.55× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 15.43× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 14.37× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 13.28× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 13.99× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 14.50× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 17.26× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 21.70× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 20.22× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 22.64× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 21.20× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 22.32× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 23.01× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 24.44× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 24.09× · $78.78 (2026-08-21 close)
Filed earnings only.
Own median 10.35× × $3.27 = $33.84 vs the $78.78 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 5.01× $16.39 −79.2% 25th percentile 7.10× $23.23 −70.5% median 10.35× $33.84 −57.0% 75th percentile 14.48× $47.34 −39.9% 90th percentile 18.42× $60.23 −23.5% today 24.09× $78.78 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $3.27 · close $78.78 (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.
