Multiples & cost of capital $38.94 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $2.25B Enterprise Value ⓘ $2.37B P/E (TTM) 19.87× PEG (trailing) 0.72× P/S 1.56× P/FCF 18.15× EV/EBITDA ⓘ 10.08× EV/EBIT 12.11× EV/Sales 1.65× EV/FCF 19.14× FCF Yield ⓘ 5.51% Buyback Yield 1.54% Owner Earnings Yield — Shareholder Yield 1.81% Cost of capital & EVAmethodology → Beta (5y monthly) 1.89 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 6.53% WACC — ROIC ⓘ 19.27% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $1.96 · revenue TTM $1.44B · FCF TTM $124.0M
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 2025-12-28). 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) 19.87× sits at the 43rd percentile of its own 127-month range (2015-02→2026-08) — own median 19.08×, 4.57×–70.19× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 19.87× 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) 19.87× 19.08× P/E — own p10–p90 9.49×–40.13×; range 4.57×–70.19×; median 19.08×; today 19.87× · 127 monthly observations 43rd −0.40σ 21.49× 127 · 125 ▸ ROE (FY) 20.6% 15.9% ROE — own p10–p90 6.0%–21.9%; range 5.4%–21.9%; median 15.9%; today 20.6% · 102 monthly observations 84th +1.08σ 8.4% 102 · 9 ▸ ROIC (FY) 19.3% 10.1% ROIC — own p10–p90 4.5%–16.4%; range 4.5%–19.3%; median 10.1%; today 19.3% · 67 monthly observations 95th +2.00σ 8.5% 67 · 6 ▸ Net Margin (FY) 8.4% 4.6% Net Margin — own p10–p90 1.5%–7.2%; range −6.5%–8.4%; median 4.6%; today 8.4% · 139 monthly observations 97th +1.21σ 2.6% 139 · 12 ▸ 12M Momentum 58.5% 8.4% 12M Momentum — own p10–p90 −37.5%–78.1%; range −62.9%–151.1%; median 8.4%; today 58.5% · 141 monthly observations 88th +1.27σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 81.1% 27.8% no band (55 mo · 6 distinct) — — 2.1% 55 · 6 ▸ Sales Growth 3Y (FY) 2.2% −0.2% Sales Growth 3Y — own p10–p90 −3.7%–10.3%; range −3.7%–10.3%; median −0.2%; today 2.2% · 79 monthly observations 61st +0.08σ 2.9% 79 · 8 Market Cap $2.25B 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 74.78× −0.03× 19.08× Today (live screener basis): 19.87× 2015-02-28 · P/E 54.57× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 56.16× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 58.73× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 58.19× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 67.70× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 70.19× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 65.51× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 60.65× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 52.84× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 53.73× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 51.73× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 45.65× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 42.97× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 16.85× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 15.47× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 15.42× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 13.86× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 16.24× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 16.07× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 15.17× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 14.41× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 15.82× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 16.86× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 16.55× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 17.18× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 22.95× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 23.98× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 24.76× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 23.67× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 22.83× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 22.89× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 26.39× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 27.47× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 30.06× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 30.30× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 30.06× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 29.16× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 29.30× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 25.58× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 26.40× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 26.69× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 26.05× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 27.38× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 27.15× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 18.94× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 18.84× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 16.57× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 19.08× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 21.13× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 18.24× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 19.10× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 17.23× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 18.25× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 16.50× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 13.15× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 17.19× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 19.80× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 19.99× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 19.75× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 19.14× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 10.89× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 5.64× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 6.90× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 6.34× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 6.07× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 5.96× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 5.64× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 4.57× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 4.57× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 6.23× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 7.84× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 7.49× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 9.27× · Consumer Discretionary median 24.92× (n=211) 2022-03-31 · P/E 14.44× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 13.50× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 15.31× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 13.34× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 15.41× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 11.88× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 9.56× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 12.03× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 11.52× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 10.50× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 12.11× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 9.38× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 24.61× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 23.76× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 21.00× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 26.64× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 29.61× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 31.30× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 29.73× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 26.94× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 30.64× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 38.24× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 37.61× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 20.68× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 22.13× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 20.12× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 21.20× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 19.32× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 22.74× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 24.84× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 24.96× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 22.99× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 34.93× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 32.04× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 32.58× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 13.67× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 13.41× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 12.70× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 13.57× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 14.14× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 13.93× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 18.05× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 19.55× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 16.82× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 18.86× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 18.86× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 21.26× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 16.07× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 12.71× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 14.22× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 15.10× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 18.29× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 16.48× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 17.24× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 19.87× · $38.94 (2026-08-21 close)
Filed earnings only.
Own median 19.08× × $1.96 = $37.40 vs the $38.94 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 9.49× $18.60 −52.2% 25th percentile 14.32× $28.06 −27.9% median 19.08× $37.40 −4.0% 75th percentile 26.66× $52.26 +34.2% 90th percentile 40.13× $78.66 +102.0% today 19.87× $38.94 —
▸ Show the arithmetic for every rowReference computation · 127 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $1.96 · close $38.94 (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.
