Multiples & cost of capital $83.42 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.85B Enterprise Value ⓘ — P/E (TTM) 15.42× PEG (trailing) 0.38× P/S 1.44× P/FCF 10.99× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 9.10% Buyback Yield 8.18% Owner Earnings Yield — Shareholder Yield 11.17% Cost of capital & EVAmethodology → Beta (5y monthly) 0.50 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 $5.41 · revenue TTM $1.29B · FCF TTM $168.6M
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) 15.42× sits at the 22nd percentile of its own 127-month range (2015-02→2026-08) — own median 25.89×, 9.91×–75.42× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 15.42× 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) 15.42× 25.89× P/E — own p10–p90 13.00×–47.96×; range 9.91×–75.42×; median 25.89×; today 15.42× · 127 monthly observations 22nd −0.85σ 21.49× 127 · 127 ▸ ROE (FY) 7.7% 5.6% ROE — own p10–p90 2.8%–21.0%; range −1.9%–34.0%; median 5.6%; today 7.7% · 127 monthly observations 68th −0.16σ 8.4% 127 · 11 ▸ ROIC (FY) 8.2% 6.7% ROIC — own p10–p90 3.1%–73.4%; range −3.1%–99.1%; median 6.7%; today 8.2% · 127 monthly observations 66th −0.46σ 8.5% 127 · 12 ▸ Net Margin (FY) 10.0% 6.2% Net Margin — own p10–p90 0.3%–9.2%; range −2.5%–10.0%; median 6.2%; today 10.0% · 115 monthly observations 97th +1.19σ 2.6% 115 · 10 ▸ 12M Momentum −1.9% 6.3% 12M Momentum — own p10–p90 −30.1%–61.8%; range −56.2%–115.5%; median 6.3%; today −1.9% · 141 monthly observations 35th −0.54σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 40.8% 4.6% EPS Growth 3Y — own p10–p90 −24.9%–27.0%; range −24.9%–40.8%; median 4.6%; today 40.8% · 78 monthly observations 96th +1.61σ 2.1% 78 · 7 ▸ Sales Growth 3Y (FY) 6.0% 6.0% Sales Growth 3Y — own p10–p90 2.2%–31.2%; range 2.2%–31.2%; median 6.0%; today 6.0% · 78 monthly observations 51st −0.65σ 2.9% 78 · 7 Market Cap $1.85B 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 80.00× 5.32× 25.89× Today (live screener basis): 15.42× 2015-02-28 · P/E 13.99× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 12.28× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 11.66× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 10.54× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 9.91× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 12.78× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 12.01× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 12.64× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 12.17× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 13.61× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 13.82× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 12.27× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 12.10× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 13.07× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 13.31× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 12.91× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 13.17× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 12.26× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 13.05× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 12.51× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 15.73× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 19.63× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 21.62× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 21.72× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 24.16× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 25.07× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 27.01× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 27.55× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 29.04× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 24.49× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 24.93× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 27.19× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 29.20× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 30.91× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 27.91× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 28.81× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 27.93× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 54.92× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 57.10× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 59.40× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 61.42× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 64.04× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 75.42× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 74.47× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 68.38× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 74.18× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 61.64× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 59.46× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 71.08× · Consumer Discretionary median 20.30× (n=206) 2020-03-31 · P/E 38.08× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 43.41× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 46.22× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 41.87× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 34.39× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 27.95× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 24.92× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 22.63× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 25.58× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 25.98× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 24.08× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 24.77× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 24.38× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 19.91× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 18.79× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 20.18× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 21.03× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 20.76× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 18.70× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 18.09× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 14.19× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 15.34× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 15.82× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 25.89× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 29.11× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 28.33× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 28.87× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 30.96× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 31.50× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 28.38× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 26.93× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 30.26× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 35.88× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 34.35× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 40.94× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 43.94× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 46.30× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 45.36× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 40.68× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 34.97× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 38.71× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 39.95× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 38.79× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 42.43× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 45.86× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 47.61× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 48.48× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 38.07× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 35.78× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 39.46× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 38.98× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 38.03× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 36.22× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 33.16× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 31.80× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 29.88× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 33.96× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 32.10× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 33.76× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 17.24× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 17.98× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 17.47× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 19.54× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 18.23× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 15.88× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 17.42× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 18.42× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 16.27× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 16.71× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 17.17× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 18.21× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 15.21× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 15.33× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 14.49× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 14.19× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 14.16× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 15.84× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 15.73× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 15.42× · $83.42 (2026-08-21 close)
Filed earnings only.
Own median 25.89× × $5.41 = $140.04 vs the $83.42 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 13.00× $70.31 −15.7% 25th percentile 16.07× $86.96 +4.2% median 25.89× $140.04 +67.9% 75th percentile 37.12× $200.84 +140.8% 90th percentile 47.96× $259.47 +211.0% today 15.42× $83.42 —
▸ Show the arithmetic for every rowReference computation · 127 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $5.41 · close $83.42 (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.
