Multiples & cost of capital $46.08 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $3.37B Enterprise Value ⓘ $3.38B P/E (TTM) 73.14× PEG (trailing) — P/S 1.23× P/FCF 15.04× EV/EBITDA ⓘ 13.89× EV/EBIT 16.46× EV/Sales 1.23× EV/FCF 15.09× FCF Yield ⓘ 6.65% Buyback Yield 0.41% Owner Earnings Yield — Shareholder Yield 2.22% Cost of capital & EVAmethodology → Beta (5y monthly) 1.17 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 6.00% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.63 · revenue TTM $2.74B · FCF TTM $224.3M
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 2025-12-31). 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) 73.14× sits at the 100th percentile of its own 127-month range (2015-02→2026-08) — own median 16.20×, 8.94×–75.92× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 73.14× 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) 73.14× 16.20× P/E — own p10–p90 12.04×–25.92×; range 8.94×–75.92×; median 16.20×; today 73.14× · 127 monthly observations 100th +4.97σ 21.49× 127 · 126 ▸ ROE (FY) 5.7% 17.0% ROE — own p10–p90 5.5%–23.9%; range −2.3%–26.1%; median 17.0%; today 5.7% · 127 monthly observations 13th −1.45σ 8.4% 127 · 12 ▸ ROIC (FY) 6.0% 20.5% ROIC — own p10–p90 6.0%–36.5%; range −4.6%–39.0%; median 20.5%; today 6.0% · 127 monthly observations 12th −1.37σ 8.5% 127 · 11 ▸ Net Margin (FY) 1.9% 8.0% Net Margin — own p10–p90 1.9%–10.2%; range −1.5%–10.3%; median 8.0%; today 1.9% · 139 monthly observations 11th −1.71σ 2.6% 139 · 12 ▸ 12M Momentum 63.9% 8.7% 12M Momentum — own p10–p90 −29.1%–44.4%; range −46.9%–123.8%; median 8.7%; today 63.9% · 141 monthly observations 95th +2.11σ 3.4% 141 · 140 ▸ EPS Growth 3Y (FY) −39.0% 0.1% EPS Growth 3Y — own p10–p90 −8.2%–17.9%; range −39.0%–17.9%; median 0.1%; today −39.0% · 78 monthly observations 4th −2.64σ 2.1% 78 · 7 ▸ Sales Growth 3Y (FY) 6.1% 6.1% Sales Growth 3Y — own p10–p90 −8.5%–18.1%; range −8.5%–18.1%; median 6.1%; today 6.1% · 102 monthly observations 62nd +0.04σ 2.9% 102 · 9 Market Cap $3.37B 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 127 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 80.61× 4.25× 16.20× Today (live screener basis): 73.14× 2015-02-28 · P/E 13.83× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 14.39× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 14.78× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 14.31× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 16.20× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 15.79× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 15.48× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 13.87× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 13.20× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 12.08× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 11.45× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 12.23× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 12.68× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 13.35× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 12.62× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 12.36× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 12.32× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 12.62× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 12.64× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 12.45× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 12.04× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 13.35× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 12.88× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 12.68× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 18.44× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 19.04× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 18.79× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 19.38× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 19.73× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 20.25× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 20.94× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 21.38× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 19.26× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 21.11× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 23.06× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 22.81× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 21.68× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 21.52× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 23.65× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 25.91× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 26.03× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 26.50× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 28.50× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 25.93× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 22.99× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 23.70× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 22.25× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 24.01× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 21.99× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 22.56× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 24.23× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 20.17× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 22.63× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 23.01× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 22.15× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 23.86× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 27.45× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 28.31× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 28.67× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 25.71× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 21.80× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 13.75× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 14.83× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 13.92× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 14.61× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 12.53× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 12.52× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 11.54× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 14.21× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 18.62× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 20.90× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 19.88× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 21.89× · Consumer Discretionary median 24.92× (n=211) 2022-03-31 · P/E 16.51× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 17.55× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 15.89× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 13.77× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 13.55× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 12.44× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 11.40× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 12.77× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 14.76× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 13.66× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 15.32× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 15.51× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 13.00× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 12.65× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 11.27× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 11.80× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 12.05× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 12.45× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 11.47× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 11.84× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 13.69× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 15.16× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 15.12× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 15.46× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 18.38× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 17.57× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 19.33× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 18.39× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 19.71× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 19.61× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 21.30× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 19.55× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 19.82× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 18.49× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 17.85× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 14.26× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 11.34× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 8.94× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 10.49× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 10.20× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 10.22× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 12.36× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 14.25× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 14.43× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 17.78× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 17.72× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 18.67× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 15.36× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 53.84× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 59.62× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 68.95× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 66.83× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 67.23× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 75.92× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 73.14× · $46.08 (2026-08-21 close)
Filed earnings only.
Own median 16.20× × $0.63 = $10.21 vs the $46.08 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 12.04× $7.59 −83.5% 25th percentile 12.94× $8.15 −82.3% median 16.20× $10.21 −77.8% 75th percentile 21.60× $13.61 −70.5% 90th percentile 25.92× $16.33 −64.6% today 73.14× $46.08 —
▸ Show the arithmetic for every rowReference computation · 127 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.63 · close $46.08 (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.
