| Size & multiples | |||
| Market Cap | $19.76B | Enterprise Value | $23.39B |
| P/E (TTM) | 24.84× | PEG (trailing) | 1.81× |
| P/S | 0.28× | P/FCF | 52.77× |
| EV/EBITDA | 10.57× | EV/EBIT | 13.06× |
| EV/Sales | 0.34× | EV/FCF | 62.45× |
| FCF Yield | 1.90% | Buyback Yield | 2.73% |
| Owner Earnings (TTM) | $1.39B | Owner Earnings Yield | 7.02% |
| Shareholder Yield | 3.48% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.38 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 10.90% |
| After-tax Cost of Debt | 5.91% | Synthetic credit rating | A- |
| Cost of Debt · embedded (pre-tax) | 7.56% | Cost of Debt · marginal (synthetic) | 4.89% |
| WACC | 9.94% | ROIC | 10.30% |
| EVA Spread (ROIC−WACC) | 0.36% | EVA | $38.6M |
FCF sits 73% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted), Interest Expense · EPS TTM $9.95 · revenue TTM $69.77B · FCF TTM $374.6M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Consumer Discretionary on EV/EBITDA; rich on P/E
P/E 58th · EV/EBITDA 45th percentile in the Consumer Discretionary pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 632 Consumer Discretionary names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 24.8x | 21.6x | 14.2x–34.1x | 58 ↑rich |
| EV/EBITDA | 10.0x | 10.8x | 7.3x–16.1x | 45 ↓cheap |
| FCF Yield | 7.0% | 4.3% | -0.3%–8.8% | 68 ↑strong |
| Dividend Yield | 0.7% | 1.8% | 0.7%–3.2% | 26 ↓weak |
| Net Margin | 1.3% | 2.6% | -2.9%–7.3% | 41 ↓weak |
| Operating Margin | 2.3% | 4.4% | -1.2%–10.0% | 39 ↓weak |
| ROE | 10.0% | 8.4% | -4.9%–18.1% | 56 ↑strong |
