Multiples & cost of capital $83.52 · 2026-08-19 · marketstack Size & multiples Market Cap $4.94B Enterprise Value ⓘ $11.14B P/E (TTM) 19.11× PEG (trailing) 5.58× P/S 1.89× P/FCF — EV/EBITDA ⓘ 12.42× EV/EBIT 19.40× EV/Sales 4.26× EV/FCF — FCF Yield ⓘ −4.51% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.56 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.07% WACC — ROIC ⓘ 6.04% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted), Cost of Revenue · EPS TTM $4.37 · revenue TTM $2.61B · FCF TTM -$222.6M
No four consecutive quarters could be summed for EPS (Diluted), Cost of Revenue; 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 19.02× sits at the 38th percentile of its own 141-month range (2014-12→2026-08) — own median 19.46×, 12.07×–52.32× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 161 Utilities 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 19.02× 19.46× P/E — own p10–p90 15.11×–23.98×; range 12.07×–52.32×; median 19.46×; today 19.02× · 141 monthly observations 38th −0.35σ 19.92× 141 · 141 ▸ ROE 8.2% 8.2% ROE — own p10–p90 7.6%–10.1%; range 3.5%–10.5%; median 8.2%; today 8.2% · 130 monthly observations 50th +0.02σ 9.3% 130 · 11 ▸ ROIC 6.0% 5.7% ROIC — own p10–p90 5.4%–6.8%; range 3.7%–7.1%; median 5.7%; today 6.0% · 130 monthly observations 68th +0.36σ 6.2% 130 · 11 ▸ Net Margin 11.0% 9.4% Net Margin — own p10–p90 5.2%–11.0%; range 4.8%–12.2%; median 9.4%; today 11.0% · 141 monthly observations 88th +0.96σ 12.5% 141 · 12 ▸ 12M Momentum 12.2% 12.3% 12M Momentum — own p10–p90 −12.9%–27.5%; range −36.0%–40.6%; median 12.3%; today 12.2% · 141 monthly observations 44th +0.09σ 16.1% 141 · 140 ▸ EPS Growth 3Y 3.4% 3.9% EPS Growth 3Y — own p10–p90 −25.1%–38.8%; range −25.1%–38.8%; median 3.9%; today 3.4% · 106 monthly observations 39th −0.12σ 6.6% 106 · 9 ▸ Sales Growth 3Y 4.0% 4.0% Sales Growth 3Y — own p10–p90 −0.2%–12.8%; range −0.2%–12.8%; median 4.0%; today 4.0% · 106 monthly observations 50th −0.20σ 3.7% 106 · 9 Market Cap $4.91B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 55.14× 9.25× 19.46× Today (live screener basis): 19.02× 2014-12-31 · P/E 22.64× · Utilities median 19.75× (n=5) 2015-01-31 · P/E 22.88× · Utilities median 19.23× (n=5) 2015-02-28 · P/E 22.03× · Utilities median 18.11× (n=42) 2015-03-31 · P/E 21.80× · Utilities median 19.11× (n=51) 2015-04-30 · P/E 22.10× · Utilities median 18.90× (n=51) 2015-05-31 · P/E 22.77× · Utilities median 18.64× (n=51) 2015-06-30 · P/E 22.15× · Utilities median 17.60× (n=51) 2015-07-31 · P/E 23.03× · Utilities median 18.68× (n=51) 2015-08-31 · P/E 22.53× · Utilities median 17.57× (n=51) 2015-09-30 · P/E 23.20× · Utilities median 18.14× (n=51) 2015-10-31 · P/E 24.92× · Utilities median 18.79× (n=51) 2015-11-30 · P/E 18.47× · Utilities median 18.23× (n=51) 2015-12-31 · P/E 18.80× · Utilities median 17.76× (n=51) 2016-01-31 · P/E 20.23× · Utilities median 18.70× (n=51) 2016-02-29 · P/E 20.73× · Utilities median 20.69× (n=45) 2016-03-31 · P/E 21.44× · Utilities median 21.60× (n=45) 2016-04-30 · P/E 20.24× · Utilities median 21.76× (n=45) 2016-05-31 · P/E 20.12× · Utilities median 21.89× (n=45) 2016-06-30 · P/E 22.42× · Utilities median 24.08× (n=45) 2016-07-31 · P/E 21.96× · Utilities median 23.56× (n=45) 2016-08-31 · P/E 20.47× · Utilities median 22.21× (n=45) 2016-09-30 · P/E 20.17× · Utilities median 22.45× (n=45) 2016-10-31 · P/E 19.87× · Utilities median 22.75× (n=45) 2016-11-30 · P/E 19.92× · Utilities median 21.54× (n=45) 2016-12-31 · P/E 19.92× · Utilities median 22.15× (n=45) 2017-01-31 · P/E 20.06× · Utilities median 22.54× (n=45) 2017-02-28 · P/E 20.34× · Utilities median 22.87× (n=46) 2017-03-31 · P/E 20.83× · Utilities median 23.46× (n=46) 2017-04-30 · P/E 21.16× · Utilities median 23.87× (n=46) 2017-05-31 · P/E 21.87× · Utilities median 24.60× (n=46) 2017-06-30 · P/E 21.53× · Utilities median 23.32× (n=46) 2017-07-31 · P/E 22.41× · Utilities median 24.41× (n=46) 2017-08-31 · P/E 23.61× · Utilities median 24.76× (n=46) 2017-09-30 · P/E 23.04× · Utilities median 24.24× (n=46) 2017-10-31 · P/E 24.37× · Utilities median 24.64× (n=46) 2017-11-30 · P/E 23.98× · Utilities median 25.08× (n=47) 2017-12-31 · P/E 21.91× · Utilities median 23.89× (n=47) 2018-01-31 · P/E 19.39× · Utilities median 22.70× (n=47) 2018-02-28 · P/E 19.77× · Utilities median 19.42× (n=50) 2018-03-31 · P/E 21.08× · Utilities median 20.75× (n=50) 2018-04-30 · P/E 21.04× · Utilities median 21.50× (n=50) 2018-05-31 · P/E 20.77× · Utilities median 21.38× (n=50) 2018-06-30 · P/E 20.60× · Utilities median 21.22× (n=50) 2018-07-31 · P/E 20.87× · Utilities median 21.60× (n=50) 2018-08-31 · P/E 21.73× · Utilities median 22.03× (n=50) 2018-09-30 · P/E 21.44× · Utilities median 22.14× (n=50) 2018-10-31 · P/E 21.16× · Utilities median 21.69× (n=50) 2018-11-30 · P/E 18.22× · Utilities median 22.39× (n=50) 2018-12-31 · P/E 17.11× · Utilities median 21.07× (n=50) 2019-01-31 · P/E 18.33× · Utilities median 22.33× (n=50) 2019-02-28 · P/E 18.32× · Utilities median 21.48× (n=51) 2019-03-31 · P/E 19.00× · Utilities median 22.15× (n=53) 2019-04-30 · P/E 19.44× · Utilities median 22.07× (n=53) 2019-05-31 · P/E 19.24× · Utilities median 22.45× (n=53) 2019-06-30 · P/E 19.38× · Utilities median 23.31× (n=53) 2019-07-31 · P/E 19.03× · Utilities median 23.14× (n=53) 2019-08-31 · P/E 19.61× · Utilities median 24.37× (n=53) 2019-09-30 · P/E 20.15× · Utilities median 24.74× (n=53) 2019-10-31 · P/E 19.41× · Utilities median 24.36× (n=53) 2019-11-30 · P/E 21.99× · Utilities median 24.20× (n=53) 2019-12-31 · P/E 23.67× · Utilities median 25.33× (n=53) 2020-01-31 · P/E 23.95× · Utilities median 26.90× (n=53) 2020-02-29 · P/E 21.32× · Utilities median 21.87× (n=58) 2020-03-31 · P/E 21.16× · Utilities median 20.21× (n=59) 2020-04-30 · P/E 20.73× · Utilities median 20.73× (n=59) 2020-05-31 · P/E 20.72× · Utilities median 20.72× (n=59) 2020-06-30 · P/E 18.67× · Utilities median 19.25× (n=59) 2020-07-31 · P/E 17.52× · Utilities median 19.33× (n=59) 2020-08-31 · P/E 16.54× · Utilities median 19.08× (n=59) 2020-09-30 · P/E 15.11× · Utilities median 18.22× (n=59) 2020-10-31 · P/E 15.92× · Utilities median 19.07× (n=59) 2020-11-30 · P/E 44.42× · Utilities median 19.61× (n=59) 2020-12-31 · P/E 44.47× · Utilities median 19.77× (n=60) 2021-01-31 · P/E 42.49× · Utilities median 18.87× (n=60) 2021-02-28 · P/E 46.13× · Utilities median 20.02× (n=55) 2021-03-31 · P/E 51.31× · Utilities median 23.19× (n=57) 2021-04-30 · P/E 52.32× · Utilities median 24.22× (n=57) 2021-05-31 · P/E 49.76× · Utilities median 23.77× (n=57) 2021-06-30 · P/E 50.19× · Utilities median 22.57× (n=57) 2021-07-31 · P/E 49.27× · Utilities median 23.70× (n=57) 2021-08-31 · P/E 46.32× · Utilities median 24.09× (n=57) 2021-09-30 · P/E 42.49× · Utilities median 22.56× (n=57) 2021-10-31 · P/E 43.58× · Utilities median 22.90× (n=57) 2021-11-30 · P/E 12.07× · Utilities median 22.30× (n=58) 2021-12-31 · P/E 13.15× · Utilities median 24.45× (n=58) 2022-01-31 · P/E 13.29× · Utilities median 24.06× (n=58) 2022-02-28 · P/E 13.53× · Utilities median 21.66× (n=62) 2022-03-31 · P/E 14.47× · Utilities median 23.77× (n=62) 2022-04-30 · P/E 14.67× · Utilities median 22.33× (n=62) 2022-05-31 · P/E 15.79× · Utilities median 24.43× (n=62) 2022-06-30 · P/E 14.99× · Utilities median 22.09× (n=62) 2022-07-31 · P/E 15.17× · Utilities median 23.24× (n=62) 2022-08-31 · P/E 14.09× · Utilities median 22.74× (n=62) 2022-09-30 · P/E 12.57× · Utilities median 20.02× (n=62) 2022-10-31 · P/E 14.07× · Utilities median 21.07× (n=62) 2022-11-30 · P/E 18.76× · Utilities median 22.00× (n=63) 2022-12-31 · P/E 17.43× · Utilities median 21.72× (n=62) 2023-01-31 · P/E 18.28× · Utilities median 21.83× (n=62) 2023-02-28 · P/E 17.82× · Utilities median 19.76× (n=66) 2023-03-31 · P/E 17.76× · Utilities median 21.03× (n=70) 2023-04-30 · P/E 17.15× · Utilities median 21.30× (n=70) 2023-05-31 · P/E 16.35× · Utilities median 20.26× (n=70) 2023-06-30 · P/E 16.06× · Utilities median 19.88× (n=70) 2023-07-31 · P/E 16.09× · Utilities median 20.70× (n=70) 2023-08-31 · P/E 14.79× · Utilities median 19.47× (n=70) 2023-09-30 · P/E 14.32× · Utilities median 18.78× (n=70) 2023-10-31 · P/E 14.08× · Utilities median 18.87× (n=70) 2023-11-30 · P/E 15.85× · Utilities median 19.59× (n=69) 2023-12-31 · P/E 16.19× · Utilities median 20.14× (n=70) 2024-01-31 · P/E 14.75× · Utilities median 19.15× (n=70) 2024-02-29 · P/E 15.41× · Utilities median 17.32× (n=72) 2024-03-31 · P/E 15.94× · Utilities median 18.10× (n=74) 2024-04-30 · P/E 16.05× · Utilities median 18.26× (n=74) 2024-05-31 · P/E 15.92× · Utilities median 18.99× (n=74) 2024-06-30 · P/E 15.77× · Utilities median 18.58× (n=74) 2024-07-31 · P/E 17.30× · Utilities median 20.14× (n=74) 2024-08-31 · P/E 17.14× · Utilities median 20.65× (n=75) 2024-09-30 · P/E 17.48× · Utilities median 20.84× (n=75) 2024-10-31 · P/E 16.59× · Utilities median 21.19× (n=75) 2024-11-30 · P/E 17.47× · Utilities median 22.67× (n=76) 2024-12-31 · P/E 16.19× · Utilities median 21.15× (n=76) 2025-01-31 · P/E 16.94× · Utilities median 21.25× (n=76) 2025-02-28 · P/E 18.34× · Utilities median 21.07× (n=79) 2025-03-31 · P/E 18.68× · Utilities median 21.52× (n=78) 2025-04-30 · P/E 18.27× · Utilities median 21.49× (n=78) 2025-05-31 · P/E 17.97× · Utilities median 22.15× (n=79) 2025-06-30 · P/E 17.42× · Utilities median 21.94× (n=79) 2025-07-31 · P/E 17.77× · Utilities median 22.11× (n=79) 2025-08-31 · P/E 18.28× · Utilities median 21.68× (n=79) 2025-09-30 · P/E 19.46× · Utilities median 23.42× (n=79) 2025-10-31 · P/E 20.62× · Utilities median 22.56× (n=80) 2025-11-30 · P/E 20.29× · Utilities median 22.65× (n=79) 2025-12-31 · P/E 18.92× · Utilities median 21.65× (n=80) 2026-01-31 · P/E 19.33× · Utilities median 22.27× (n=80) 2026-02-28 · P/E 20.96× · Utilities median 22.00× (n=81) 2026-03-31 · P/E 20.72× · Utilities median 20.90× (n=81) 2026-04-30 · P/E 20.86× · Utilities median 21.24× (n=81) 2026-05-31 · P/E 18.82× · Utilities median 20.36× (n=81) 2026-06-30 · P/E 17.87× · Utilities median 21.67× (n=81) 2026-07-14 · P/E 18.86× · Utilities median 20.36× (n=109) 2026-08-01 · P/E 18.43× · Utilities median 19.92× (n=104) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 19.11× · $83.52 (2026-08-19 close)
Filed earnings only.
Own median 19.46× × $4.37 = $85.02 vs the $83.52 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 15.11× $66.05 −20.9% 25th percentile 17.30× $75.58 −9.5% median 19.46× $85.02 +1.8% 75th percentile 21.73× $94.98 +13.7% 90th percentile 23.98× $104.79 +25.5% today 19.11× $83.52 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $4.37 · close $83.52 (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.
