Multiples & cost of capital $81.08 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $7.56B Enterprise Value ⓘ — P/E (TTM) 15.27× PEG (trailing) 0.42× P/S 0.84× P/FCF 21.19× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 4.72% Buyback Yield 5.15% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.66 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $5.31 · revenue TTM $9.00B · FCF TTM $356.8M
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 2025-12-28). 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) 15.27× sits at the 34th percentile of its own 139-month range (2015-02→2026-08) — own median 20.41×, 8.69×–63.34× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 15.27× 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) 15.27× 20.41× P/E — own p10–p90 12.81×–40.47×; range 8.69×–63.34×; median 20.41×; today 15.27× · 139 monthly observations 34th −0.63σ 20.39× 139 · 138 ▸ ROE (FY) 38.4% 25.6% ROE — own p10–p90 16.6%–30.8%; range 16.6%–38.4%; median 25.6%; today 38.4% · 103 monthly observations 97th +2.52σ 8.3% 103 · 9 ▸ ROIC (FY) 47.4% 25.9% ROIC — own p10–p90 15.1%–35.6%; range 15.1%–47.4%; median 25.9%; today 47.4% · 103 monthly observations 97th +2.53σ 8.8% 103 · 9 ▸ Net Margin (FY) 5.9% 3.8% Net Margin — own p10–p90 2.8%–4.9%; range 2.7%–5.9%; median 3.8%; today 5.9% · 115 monthly observations 97th +2.45σ 4.0% 115 · 10 ▸ 12M Momentum −55.0% 4.0% 12M Momentum — own p10–p90 −32.1%–94.0%; range −58.7%–243.6%; median 4.0%; today −55.0% · 141 monthly observations 4th −1.22σ −4.7% 141 · 141 ▸ EPS Growth 3Y (FY) 30.5% 18.0% EPS Growth 3Y — own p10–p90 5.8%–25.8%; range 5.8%–36.2%; median 18.0%; today 30.5% · 80 monthly observations 93rd +1.62σ 4.0% 80 · 8 ▸ Sales Growth 3Y (FY) 11.2% 6.1% no band (44 mo · 5 distinct) — — 4.0% 44 · 5 Market Cap $7.56B 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 67.16× 4.86× 20.41× Today (live screener basis): 15.27× 2015-02-28 · P/E 52.59× · Consumer Staples median 23.37× (n=31) 2015-03-31 · P/E 50.33× · Consumer Staples median 24.75× (n=35) 2015-04-30 · P/E 45.69× · Consumer Staples median 23.43× (n=35) 2015-05-31 · P/E 42.84× · Consumer Staples median 23.50× (n=35) 2015-06-30 · P/E 38.54× · Consumer Staples median 24.78× (n=36) 2015-07-31 · P/E 35.03× · Consumer Staples median 25.78× (n=35) 2015-08-31 · P/E 29.10× · Consumer Staples median 24.67× (n=35) 2015-09-30 · P/E 30.14× · Consumer Staples median 25.07× (n=35) 2015-10-31 · P/E 29.11× · Consumer Staples median 26.47× (n=35) 2015-11-30 · P/E 34.47× · Consumer Staples median 26.64× (n=35) 2015-12-31 · P/E 37.99× · Consumer Staples median 26.18× (n=35) 2016-01-31 · P/E 32.57× · Consumer Staples median 25.05× (n=35) 2016-02-29 · P/E 34.31× · Consumer Staples median 25.95× (n=35) 2016-03-31 · P/E 34.99× · Consumer Staples median 26.47× (n=35) 2016-04-30 · P/E 33.82× · Consumer Staples median 26.00× (n=35) 2016-05-31 · P/E 29.83× · Consumer Staples median 26.11× (n=35) 2016-06-30 · P/E 27.59× · Consumer Staples median 24.34× (n=35) 2016-07-31 · P/E 27.87× · Consumer Staples median 25.22× (n=35) 2016-08-31 · P/E 27.14× · Consumer Staples median 24.86× (n=35) 2016-09-30 · P/E 24.88× · Consumer Staples median 23.06× (n=35) 2016-10-31 · P/E 26.69× · Consumer Staples median 22.80× (n=35) 2016-11-30 · P/E 24.11× · Consumer Staples median 23.54× (n=35) 2016-12-31 · P/E 22.80× · Consumer Staples median 22.84× (n=35) 2017-01-31 · P/E 22.49× · Consumer Staples median 23.27× (n=35) 2017-02-28 · P/E 22.24× · Consumer Staples median 22.24× (n=37) 2017-03-31 · P/E 27.86× · Consumer Staples median 22.16× (n=38) 2017-04-30 · P/E 26.88× · Consumer Staples median 21.73× (n=38) 2017-05-31 · P/E 28.87× · Consumer Staples median 21.43× (n=38) 2017-06-30 · P/E 27.31× · Consumer Staples median 21.50× (n=38) 2017-07-31 · P/E 29.00× · Consumer Staples median 23.09× (n=39) 2017-08-31 · P/E 24.02× · Consumer Staples median 20.54× (n=39) 2017-09-30 · P/E 22.61× · Consumer Staples median 21.23× (n=39) 2017-10-31 · P/E 22.28× · Consumer Staples median 22.28× (n=39) 2017-11-30 · P/E 28.17× · Consumer Staples median 22.91× (n=40) 2017-12-31 · P/E 29.34× · Consumer Staples median 24.56× (n=40) 2018-01-31 · P/E 33.65× · Consumer Staples median 25.58× (n=40) 2018-02-28 · P/E 22.40× · Consumer Staples median 21.54× (n=40) 2018-03-31 · P/E 20.41× · Consumer Staples median 21.13× (n=40) 2018-04-30 · P/E 21.77× · Consumer Staples median 21.24× (n=40) 2018-05-31 · P/E 18.87× · Consumer Staples median 21.08× (n=41) 2018-06-30 · P/E 19.19× · Consumer Staples median 21.49× (n=40) 2018-07-31 · P/E 18.69× · Consumer Staples median 19.51× (n=41) 2018-08-31 · P/E 23.02× · Consumer Staples median 20.07× (n=41) 2018-09-30 · P/E 23.83× · Consumer Staples median 23.22× (n=41) 2018-10-31 · P/E 23.38× · Consumer Staples median 22.70× (n=42) 2018-11-30 · P/E 20.02× · Consumer Staples median 22.11× (n=42) 2018-12-31 · P/E 20.44× · Consumer Staples median 20.02× (n=42) 2019-01-31 · P/E 20.85× · Consumer Staples median 18.72× (n=42) 2019-02-28 · P/E 19.11× · Consumer Staples median 19.67× (n=39) 2019-03-31 · P/E 17.66× · Consumer Staples median 21.34× (n=39) 2019-04-30 · P/E 17.56× · Consumer Staples median 21.47× (n=39) 2019-05-31 · P/E 16.43× · Consumer Staples median 18.34× (n=39) 2019-06-30 · P/E 15.48× · Consumer Staples median 22.14× (n=39) 2019-07-31 · P/E 13.88× · Consumer Staples median 22.65× (n=39) 2019-08-31 · P/E 14.71× · Consumer Staples median 22.52× (n=38) 2019-09-30 · P/E 15.85× · Consumer Staples median 22.38× (n=38) 2019-10-31 · P/E 15.91× · Consumer Staples median 21.98× (n=37) 2019-11-30 · P/E 16.23× · Consumer Staples median 23.41× (n=38) 2019-12-31 · P/E 15.86× · Consumer Staples median 23.98× (n=38) 2020-01-31 · P/E 12.81× · Consumer Staples median 24.58× (n=37) 2020-02-29 · P/E 12.78× · Consumer Staples median 19.82× (n=40) 2020-03-31 · P/E 14.87× · Consumer Staples median 20.15× (n=43) 2020-04-30 · P/E 16.62× · Consumer Staples median 22.00× (n=43) 2020-05-31 · P/E 20.10× · Consumer Staples median 22.89× (n=45) 2020-06-30 · P/E 20.47× · Consumer Staples median 21.58× (n=45) 2020-07-31 · P/E 21.10× · Consumer Staples median 23.08× (n=45) 2020-08-31 · P/E 18.68× · Consumer Staples median 23.93× (n=45) 2020-09-30 · P/E 16.74× · Consumer Staples median 21.36× (n=45) 2020-10-31 · P/E 15.24× · Consumer Staples median 22.27× (n=46) 2020-11-30 · P/E 16.94× · Consumer Staples median 23.80× (n=45) 2020-12-31 · P/E 16.08× · Consumer Staples median 22.85× (n=46) 2021-01-31 · P/E 18.12× · Consumer Staples median 22.05× (n=47) 2021-02-28 · P/E 8.69× · Consumer Staples median 26.26× (n=50) 2021-03-31 · P/E 10.95× · Consumer Staples median 27.80× (n=55) 2021-04-30 · P/E 10.54× · Consumer Staples median 27.38× (n=55) 2021-05-31 · P/E 10.95× · Consumer Staples median 30.89× (n=55) 2021-06-30 · P/E 10.23× · Consumer Staples median 28.85× (n=54) 2021-07-31 · P/E 10.12× · Consumer Staples median 30.10× (n=54) 2021-08-31 · P/E 10.25× · Consumer Staples median 26.90× (n=55) 2021-09-30 · P/E 9.54× · Consumer Staples median 26.67× (n=55) 2021-10-31 · P/E 9.11× · Consumer Staples median 25.90× (n=55) 2021-11-30 · P/E 10.89× · Consumer Staples median 24.94× (n=57) 2021-12-31 · P/E 12.21× · Consumer Staples median 26.80× (n=57) 2022-01-31 · P/E 11.17× · Consumer Staples median 27.02× (n=57) 2022-02-28 · P/E 13.56× · Consumer Staples median 25.75× (n=57) 2022-03-31 · P/E 15.23× · Consumer Staples median 26.44× (n=61) 2022-04-30 · P/E 14.19× · Consumer Staples median 26.40× (n=61) 2022-05-31 · P/E 12.90× · Consumer Staples median 26.42× (n=61) 2022-06-30 · P/E 12.06× · Consumer Staples median 23.67× (n=61) 2022-07-31 · P/E 13.16× · Consumer Staples median 25.33× (n=61) 2022-08-31 · P/E 13.76× · Consumer Staples median 25.41× (n=61) 2022-09-30 · P/E 13.21× · Consumer Staples median 22.95× (n=61) 2022-10-31 · P/E 14.05× · Consumer Staples median 25.89× (n=61) 2022-11-30 · P/E 16.35× · Consumer Staples median 25.78× (n=61) 2022-12-31 · P/E 15.41× · Consumer Staples median 24.29× (n=60) 2023-01-31 · P/E 15.21× · Consumer Staples median 24.42× (n=61) 2023-02-28 · P/E 14.42× · Consumer Staples median 21.48× (n=59) 2023-03-31 · P/E 14.66× · Consumer Staples median 21.91× (n=56) 2023-04-30 · P/E 14.50× · Consumer Staples median 21.62× (n=56) 2023-05-31 · P/E 14.46× · Consumer Staples median 20.94× (n=56) 2023-06-30 · P/E 15.37× · Consumer Staples median 22.00× (n=55) 2023-07-31 · P/E 16.42× · Consumer Staples median 22.46× (n=55) 2023-08-31 · P/E 17.07× · Consumer Staples median 21.04× (n=55) 2023-09-30 · P/E 17.91× · Consumer Staples median 20.73× (n=55) 2023-10-31 · P/E 17.58× · Consumer Staples median 19.27× (n=55) 2023-11-30 · P/E 18.03× · Consumer Staples median 19.45× (n=53) 2023-12-31 · P/E 20.13× · Consumer Staples median 23.18× (n=54) 2024-01-31 · P/E 21.08× · Consumer Staples median 23.83× (n=54) 2024-02-29 · P/E 24.98× · Consumer Staples median 23.33× (n=56) 2024-03-31 · P/E 25.79× · Consumer Staples median 23.59× (n=55) 2024-04-30 · P/E 26.41× · Consumer Staples median 22.02× (n=55) 2024-05-31 · P/E 31.59× · Consumer Staples median 22.10× (n=55) 2024-06-30 · P/E 33.46× · Consumer Staples median 21.03× (n=55) 2024-07-31 · P/E 39.96× · Consumer Staples median 22.71× (n=55) 2024-08-31 · P/E 41.62× · Consumer Staples median 23.93× (n=55) 2024-09-30 · P/E 44.16× · Consumer Staples median 24.18× (n=55) 2024-10-31 · P/E 51.37× · Consumer Staples median 23.54× (n=55) 2024-11-30 · P/E 61.79× · Consumer Staples median 25.94× (n=57) 2024-12-31 · P/E 50.83× · Consumer Staples median 23.89× (n=58) 2025-01-31 · P/E 63.34× · Consumer Staples median 22.87× (n=58) 2025-02-28 · P/E 39.57× · Consumer Staples median 24.25× (n=62) 2025-03-31 · P/E 40.70× · Consumer Staples median 22.87× (n=63) 2025-04-30 · P/E 45.60× · Consumer Staples median 23.49× (n=63) 2025-05-31 · P/E 46.10× · Consumer Staples median 23.93× (n=63) 2025-06-30 · P/E 43.90× · Consumer Staples median 22.88× (n=62) 2025-07-31 · P/E 40.41× · Consumer Staples median 23.03× (n=63) 2025-08-31 · P/E 37.48× · Consumer Staples median 23.01× (n=63) 2025-09-30 · P/E 29.01× · Consumer Staples median 21.59× (n=63) 2025-10-31 · P/E 21.06× · Consumer Staples median 21.06× (n=63) 2025-11-30 · P/E 22.35× · Consumer Staples median 21.28× (n=62) 2025-12-31 · P/E 21.25× · Consumer Staples median 20.81× (n=61) 2026-01-31 · P/E 18.91× · Consumer Staples median 20.36× (n=61) 2026-02-28 · P/E 13.91× · Consumer Staples median 24.57× (n=59) 2026-03-31 · P/E 14.53× · Consumer Staples median 22.77× (n=59) 2026-04-30 · P/E 15.41× · Consumer Staples median 23.97× (n=59) 2026-05-31 · P/E 15.56× · Consumer Staples median 21.02× (n=59) 2026-06-30 · P/E 15.93× · Consumer Staples median 21.86× (n=59) 2026-07-14 · P/E 15.00× · Consumer Staples median 20.42× (n=107) 2026-08-01 · P/E 16.36× · Consumer Staples median 20.39× (n=105) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 15.27× · $81.08 (2026-08-21 close)
Filed earnings only.
Own median 20.41× × $5.31 = $108.37 vs the $81.08 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.81× $68.00 −16.1% 25th percentile 15.30× $81.26 +0.2% median 20.41× $108.37 +33.7% 75th percentile 29.01× $154.03 +90.0% 90th percentile 40.47× $214.89 +165.0% today 15.27× $81.08 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $5.31 · close $81.08 (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.
