Multiples & cost of capital $40.47 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.24B Enterprise Value ⓘ $1.30B P/E (TTM) 68.59× PEG (trailing) — P/S 0.79× P/FCF 30.15× EV/EBITDA ⓘ 10.89× EV/EBIT 20.48× EV/Sales 0.82× EV/FCF 31.61× FCF Yield ⓘ 3.32% Buyback Yield 0.81% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.34 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 5.81% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.59 · revenue TTM $1.58B · FCF TTM $41.2M
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) 68.59× sits at the 94th percentile of its own 138-month range (2015-03→2026-08) — own median 31.56×, 10.74×–87.00× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 68.59× 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) 68.59× 31.56× P/E — own p10–p90 14.64×–58.11×; range 10.74×–87.00×; median 31.56×; today 68.59× · 138 monthly observations 94th +2.09σ 21.49× 138 · 137 ▸ ROE (FY) 2.7% — no band (14 mo · 2 distinct) — — 8.4% 14 · 2 ▸ ROIC (FY) 5.8% 9.6% ROIC — own p10–p90 5.8%–18.6%; range 4.9%–28.4%; median 9.6%; today 5.8% · 127 monthly observations 12th −1.05σ 8.5% 127 · 11 ▸ Net Margin (FY) 1.2% 4.5% Net Margin — own p10–p90 2.0%–8.7%; range 1.2%–8.9%; median 4.5%; today 1.2% · 115 monthly observations 3rd −1.51σ 2.6% 115 · 10 ▸ 12M Momentum 12.7% −3.3% 12M Momentum — own p10–p90 −31.1%–45.4%; range −52.3%–136.0%; median −3.3%; today 12.7% · 141 monthly observations 74th +0.46σ 3.4% 141 · 138 ▸ EPS Growth 3Y (FY) −6.9% −11.1% EPS Growth 3Y — own p10–p90 −23.8%–34.0%; range −23.8%–34.0%; median −11.1%; today −6.9% · 103 monthly observations 74th −0.06σ 2.1% 103 · 9 ▸ Sales Growth 3Y (FY) 7.5% 7.4% Sales Growth 3Y — own p10–p90 −2.8%–17.2%; range −2.8%–17.2%; median 7.4%; today 7.5% · 79 monthly observations 65th +0.22σ 2.9% 79 · 7 Market Cap $1.24B 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 92.34× 5.41× 31.56× Today (live screener basis): 68.59× 2015-03-31 · P/E 25.90× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 27.04× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 26.29× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 28.16× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 25.81× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 23.38× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 23.04× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 25.21× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 26.07× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 24.31× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 20.52× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 15.92× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 15.87× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 14.02× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 13.96× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 13.07× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 12.81× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 12.58× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 11.99× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 10.74× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 12.16× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 12.92× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 13.51× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 17.34× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 18.78× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 17.78× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 18.04× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 18.56× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 16.00× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 14.90× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 17.78× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 16.03× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 17.22× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 15.19× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 15.31× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 32.08× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 35.36× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 35.21× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 36.88× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 40.94× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 47.19× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 51.25× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 47.34× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 45.46× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 48.36× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 41.65× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 44.33× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 35.34× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 31.78× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 36.52× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 32.22× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 36.06× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 35.27× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 31.64× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 35.42× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 36.01× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 36.08× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 38.27× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 39.75× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 27.74× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 21.36× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 25.47× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 27.69× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 26.46× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 26.37× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 30.77× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 27.82× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 31.49× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 38.68× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 44.37× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 41.67× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 48.16× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 40.94× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 39.34× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 40.07× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 39.25× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 45.82× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 47.41× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 44.71× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 40.68× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 46.66× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 48.01× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 48.28× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 30.41× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 26.18× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 24.16× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 24.71× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 22.37× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 23.14× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 21.47× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 17.82× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 20.94× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 25.66× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 23.40× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 26.68× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 87.00× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 82.77× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 81.71× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 75.29× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 77.41× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 81.88× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 82.48× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 74.33× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 55.10× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 62.90× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 71.73× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 65.96× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 46.61× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 47.20× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 41.45× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 44.21× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 40.43× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 45.23× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 41.43× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 38.16× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 34.39× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 34.51× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 32.73× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 31.27× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 16.06× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 12.98× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 12.63× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 13.28× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 13.73× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 15.55× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 17.85× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 16.53× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 17.86× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 17.32× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 17.66× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 15.51× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 55.54× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 47.08× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 51.02× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 58.80× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 57.81× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 61.22× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 71.73× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 68.59× · $40.47 (2026-08-21 close)
Filed earnings only.
Own median 31.56× × $0.59 = $18.62 vs the $40.47 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 14.64× $8.64 −78.7% 25th percentile 18.17× $10.72 −73.5% median 31.56× $18.62 −54.0% 75th percentile 44.36× $26.17 −35.3% 90th percentile 58.11× $34.28 −15.3% today 68.59× $40.47 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.59 · close $40.47 (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.
