Multiples & cost of capital $147.09 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $13.75B Enterprise Value ⓘ — P/E (TTM) 11.13× PEG (trailing) 1.51× P/S 1.24× P/FCF 11.31× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 8.84% Buyback Yield 4.92% Owner Earnings Yield — Shareholder Yield 5.63% Cost of capital & EVAmethodology → Beta (5y monthly) 1.32 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) · EPS TTM $13.22 · revenue TTM $11.05B · FCF TTM $1.22B
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) 10.90× sits at the 53rd percentile of its own 141-month range (2014-12→2026-08) — own median 10.71×, 4.58×–23.09× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 11.13× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 862 Industrials 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) 10.90× 10.71× P/E — own p10–p90 6.79×–18.82×; range 4.58×–23.09×; median 10.71×; today 10.90× · 141 monthly observations 53rd −0.16σ 25.17× 141 · 141 ▸ ROE (FY) 16.9% 16.1% ROE — own p10–p90 9.0%–21.7%; range 9.0%–22.8%; median 16.1%; today 16.9% · 129 monthly observations 69th +0.35σ 10.5% 129 · 11 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 12.3% 10.5% Net Margin — own p10–p90 6.3%–14.5%; range 6.3%–14.5%; median 10.5%; today 12.3% · 105 monthly observations 61st +0.61σ 4.7% 105 · 9 ▸ 12M Momentum 18.6% 10.5% 12M Momentum — own p10–p90 −24.1%–79.2%; range −46.2%–198.7%; median 10.5%; today 18.6% · 141 monthly observations 78th +0.61σ 14.7% 141 · 141 ▸ EPS Growth 3Y (FY) 7.4% 22.7% EPS Growth 3Y — own p10–p90 2.4%–53.8%; range 2.4%–53.8%; median 22.7%; today 7.4% · 105 monthly observations 16th −1.14σ 7.1% 105 · 9 ▸ Sales Growth 3Y (FY) 2.2% 7.3% Sales Growth 3Y — own p10–p90 2.2%–12.5%; range 2.2%–12.5%; median 7.3%; today 2.2% · 69 monthly observations 7th −1.80σ 5.4% 69 · 6 Market Cap $13.75B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 35.15× 2.58× 10.71× Today (live screener basis): 10.90× 2014-12-31 · P/E 18.63× · Industrials median 19.76× (n=47) 2015-01-31 · P/E 18.82× · Industrials median 18.82× (n=51) 2015-02-28 · P/E 20.82× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 21.38× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 19.32× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 19.66× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 20.76× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 21.15× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 20.09× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 18.61× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 19.55× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 20.21× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 16.90× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 14.02× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 13.93× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 14.98× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 13.86× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 14.80× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 13.66× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 14.22× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 15.78× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 15.16× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 13.93× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 15.06× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 14.22× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 14.39× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 15.66× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 16.56× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 16.51× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 16.93× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 18.12× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 17.70× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 17.87× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 19.02× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 21.12× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 23.09× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 15.15× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 14.69× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 13.83× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 13.64× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 13.30× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 12.46× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 11.67× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 11.12× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 11.43× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 10.42× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 10.62× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 10.40× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 6.79× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 7.62× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 7.34× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 7.46× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 7.86× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 7.17× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 7.55× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 7.42× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 7.46× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 8.46× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 8.20× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 8.28× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 9.80× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 11.01× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 9.19× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 4.78× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 5.96× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 8.02× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 8.09× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 9.48× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 10.48× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 12.07× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 10.49× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 11.75× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 12.79× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 15.03× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 15.71× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 16.69× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 18.44× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 19.19× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 17.00× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 17.43× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 18.84× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 16.26× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 17.70× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 18.67× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 10.92× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 8.89× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 8.18× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 7.09× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 6.99× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 7.61× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 6.73× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 7.42× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 6.60× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 6.33× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 6.50× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 7.23× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 4.58× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 5.46× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 5.50× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 5.51× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 5.86× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 6.21× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 7.25× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 7.37× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 7.52× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 6.79× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 6.49× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 7.88× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 8.32× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 8.04× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 9.28× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 10.47× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 9.64× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 9.84× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 9.32× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 11.55× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 11.66× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 12.50× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 11.85× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 13.36× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 8.39× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 9.05× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 7.44× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 7.03× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 6.72× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 6.95× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 7.60× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 7.89× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 9.26× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 9.20× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 8.99× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 9.32× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 10.02× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 10.71× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 11.66× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 10.12× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 10.54× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 10.27× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 12.21× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 10.98× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 11.12× · Industrials median 25.17× (n=517) P/E (point-in-time) Industrials median, same monthshaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 10.90× · $147.09 (2026-08-21 close)
Filed earnings only.
Own median 10.71× × $13.49 = $144.49 vs the $147.09 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 6.79× $91.53 −37.8% 25th percentile 7.86× $105.97 −28.0% median 10.71× $144.49 −1.8% 75th percentile 15.15× $204.35 +38.9% 90th percentile 18.82× $253.82 +72.6% today 10.90× $147.09 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $13.49 · close $147.09 (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.