| Size & multiples | |||
| Market Cap | $14.80B | Enterprise Value | $20.58B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 4.46× | P/FCF | 16.02× |
| EV/EBITDA | 38.91× | EV/EBIT | 91.08× |
| EV/Sales | 6.20× | EV/FCF | 22.28× |
| FCF Yield | 6.24% | Buyback Yield | 0.81% |
| Owner Earnings (TTM) | $160.0M | Owner Earnings Yield | 1.08% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 5.35 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 30.76% |
| After-tax Cost of Debt | — | Synthetic credit rating | CC |
| Cost of Debt · embedded (pre-tax) | 5.10% | Cost of Debt · marginal (synthetic) | 16.61% |
| WACC | — | ROIC | −1.26% |
| EVA Spread (ROIC−WACC) | — | EVA | — |
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM -$4.79 · revenue TTM $3.32B · FCF TTM $924.0M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Utilities on EV/EBITDA
EV/EBITDA 99th percentile in the Utilities pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 161 Utilities 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 |
|---|---|---|---|---|
| EV/EBITDA | 110.7x | 12.1x | 9.7x–14.4x | 99 ↑rich |
| FCF Yield | 4.1% | -1.5% | -6.4%–2.7% | 81 ↑strong |
| Net Margin | -8.5% | 12.5% | 6.4%–18.2% | 8 ↓weak |
| Operating Margin | -3.5% | 21.2% | 11.0%–27.7% | 9 ↓weak |
| ROE | -17.7% | 9.3% | 6.9%–12.3% | 9 ↓weak |
