Multiples & cost of capital $83.41 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.67B Enterprise Value ⓘ $1.70B P/E (TTM) 29.37× PEG (trailing) 0.42× P/S 3.30× P/FCF 85.18× EV/EBITDA ⓘ 20.61× EV/EBIT 22.64× EV/Sales 3.35× EV/FCF 86.50× FCF Yield ⓘ 1.17% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield 0.36% Cost of capital & EVAmethodology → Beta (5y monthly) 0.94 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 7.82% WACC — ROIC ⓘ 18.76% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $2.84 · revenue TTM $507.2M · FCF TTM $19.6M
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) 26.82× sits at the 42nd percentile of its own 114-month range (2017-03→2026-08) — own median 26.98×, 8.42×–64.01× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 29.37× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 198 Consumer Staples 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) 26.82× 26.98× P/E — own p10–p90 10.66×–41.74×; range 8.42×–64.01×; median 26.98×; today 26.82× · 114 monthly observations 42nd −0.20σ 20.39× 114 · 114 ▸ ROE (FY) 20.7% (2026-06) 29.3% ROE — own p10–p90 9.5%–46.3%; range 9.5%–46.3%; median 29.3%; today 20.7% · 100 monthly observations 24th −0.80σ 8.3% 100 · 9 ▸ ROIC (FY) 18.8% 15.1% ROIC — own p10–p90 9.0%–17.8%; range 8.6%–18.8%; median 15.1%; today 18.8% · 102 monthly observations 97th +1.65σ 8.8% 102 · 9 ▸ Net Margin (FY) 12.6% 9.4% Net Margin — own p10–p90 4.5%–12.9%; range 3.6%–13.1%; median 9.4%; today 12.6% · 114 monthly observations 87th +1.08σ 4.0% 114 · 10 ▸ 12M Momentum 0.8% 40.9% 12M Momentum — own p10–p90 −39.3%–129.1%; range −55.9%–167.1%; median 40.9%; today 0.8% · 114 monthly observations 38th −0.46σ −4.7% 114 · 114 ▸ EPS Growth 3Y (FY) 69.4% 2.8% EPS Growth 3Y — own p10–p90 −19.4%–25.3%; range −19.4%–69.4%; median 2.8%; today 69.4% · 78 monthly observations 96th +2.63σ 4.0% 78 · 7 ▸ Sales Growth 3Y (FY) 13.0% 10.2% Sales Growth 3Y — own p10–p90 −7.1%–20.6%; range −7.1%–20.6%; median 10.2%; today 13.0% · 78 monthly observations 82nd +0.78σ 4.0% 78 · 7 Market Cap $1.67B 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 114 monthly observations · 2017-03 → 2026-08
2018 2020 2022 2024 2026 67.91× 4.53× 26.98× Today (live screener basis): 26.82× 2017-03-31 · P/E 10.47× · Consumer Staples median 22.16× (n=38) 2017-04-30 · P/E 10.61× · Consumer Staples median 21.73× (n=38) 2017-05-31 · P/E 11.24× · Consumer Staples median 21.43× (n=38) 2017-06-30 · P/E 10.30× · Consumer Staples median 21.50× (n=38) 2017-07-31 · P/E 10.35× · Consumer Staples median 23.09× (n=39) 2017-08-31 · P/E 11.54× · Consumer Staples median 20.54× (n=39) 2017-09-30 · P/E 11.41× · Consumer Staples median 21.23× (n=39) 2017-10-31 · P/E 11.74× · Consumer Staples median 22.28× (n=39) 2017-11-30 · P/E 11.70× · Consumer Staples median 22.91× (n=40) 2017-12-31 · P/E 14.18× · Consumer Staples median 24.56× (n=40) 2018-01-31 · P/E 14.77× · Consumer Staples median 25.58× (n=40) 2018-02-28 · P/E 14.03× · Consumer Staples median 21.54× (n=40) 2018-03-31 · P/E 18.69× · Consumer Staples median 21.13× (n=40) 2018-04-30 · P/E 20.40× · Consumer Staples median 21.24× (n=40) 2018-05-31 · P/E 26.04× · Consumer Staples median 21.08× (n=41) 2018-06-30 · P/E 30.67× · Consumer Staples median 21.49× (n=40) 2018-07-31 · P/E 32.17× · Consumer Staples median 19.51× (n=41) 2018-08-31 · P/E 32.37× · Consumer Staples median 20.07× (n=41) 2018-09-30 · P/E 39.87× · Consumer Staples median 23.22× (n=41) 2018-10-31 · P/E 39.52× · Consumer Staples median 22.70× (n=42) 2018-11-30 · P/E 28.65× · Consumer Staples median 22.11× (n=42) 2018-12-31 · P/E 26.17× · Consumer Staples median 20.02× (n=42) 2019-01-31 · P/E 34.05× · Consumer Staples median 18.72× (n=42) 2019-02-28 · P/E 39.32× · Consumer Staples median 19.67× (n=39) 2019-03-31 · P/E 36.01× · Consumer Staples median 21.34× (n=39) 2019-04-30 · P/E 33.41× · Consumer Staples median 21.47× (n=39) 2019-05-31 · P/E 38.46× · Consumer Staples median 18.34× (n=39) 2019-06-30 · P/E 38.27× · Consumer Staples median 22.14× (n=39) 2019-07-31 · P/E 29.01× · Consumer Staples median 22.65× (n=39) 2019-08-31 · P/E 28.01× · Consumer Staples median 22.52× (n=38) 2019-09-30 · P/E 18.02× · Consumer Staples median 22.38× (n=38) 2019-10-31 · P/E 16.30× · Consumer Staples median 21.98× (n=37) 2019-11-30 · P/E 21.57× · Consumer Staples median 23.41× (n=38) 2019-12-31 · P/E 22.34× · Consumer Staples median 23.98× (n=38) 2020-01-31 · P/E 17.84× · Consumer Staples median 24.58× (n=37) 2020-02-29 · P/E 20.43× · Consumer Staples median 19.82× (n=40) 2020-03-31 · P/E 27.06× · Consumer Staples median 20.15× (n=43) 2020-04-30 · P/E 29.87× · Consumer Staples median 22.00× (n=43) 2020-05-31 · P/E 30.76× · Consumer Staples median 22.89× (n=45) 2020-06-30 · P/E 31.94× · Consumer Staples median 21.58× (n=45) 2020-07-31 · P/E 42.15× · Consumer Staples median 23.08× (n=45) 2020-08-31 · P/E 37.05× · Consumer Staples median 23.93× (n=45) 2020-09-30 · P/E 35.77× · Consumer Staples median 21.36× (n=45) 2020-10-31 · P/E 48.04× · Consumer Staples median 22.27× (n=46) 2020-11-30 · P/E 50.03× · Consumer Staples median 23.80× (n=45) 2020-12-31 · P/E 57.13× · Consumer Staples median 22.85× (n=46) 2021-01-31 · P/E 60.38× · Consumer Staples median 22.05× (n=47) 2021-02-28 · P/E 26.59× · Consumer Staples median 26.26× (n=50) 2021-03-31 · P/E 28.20× · Consumer Staples median 27.80× (n=55) 2021-04-30 · P/E 26.39× · Consumer Staples median 27.38× (n=55) 2021-05-31 · P/E 23.12× · Consumer Staples median 30.89× (n=55) 2021-06-30 · P/E 24.74× · Consumer Staples median 28.85× (n=54) 2021-07-31 · P/E 28.66× · Consumer Staples median 30.10× (n=54) 2021-08-31 · P/E 26.90× · Consumer Staples median 26.90× (n=55) 2021-09-30 · P/E 25.81× · Consumer Staples median 26.67× (n=55) 2021-10-31 · P/E 20.63× · Consumer Staples median 25.90× (n=55) 2021-11-30 · P/E 20.54× · Consumer Staples median 24.94× (n=57) 2021-12-31 · P/E 20.42× · Consumer Staples median 26.80× (n=57) 2022-01-31 · P/E 19.04× · Consumer Staples median 27.02× (n=57) 2022-02-28 · P/E 18.12× · Consumer Staples median 25.75× (n=57) 2022-03-31 · P/E 13.50× · Consumer Staples median 26.44× (n=61) 2022-04-30 · P/E 12.46× · Consumer Staples median 26.40× (n=61) 2022-05-31 · P/E 11.60× · Consumer Staples median 26.42× (n=61) 2022-06-30 · P/E 10.77× · Consumer Staples median 23.67× (n=61) 2022-07-31 · P/E 9.52× · Consumer Staples median 25.33× (n=61) 2022-08-31 · P/E 9.25× · Consumer Staples median 25.41× (n=61) 2022-09-30 · P/E 8.42× · Consumer Staples median 22.95× (n=61) 2022-10-31 · P/E 9.35× · Consumer Staples median 25.89× (n=61) 2022-11-30 · P/E 8.74× · Consumer Staples median 25.78× (n=61) 2022-12-31 · P/E 8.58× · Consumer Staples median 24.29× (n=60) 2023-01-31 · P/E 9.21× · Consumer Staples median 24.42× (n=61) 2023-02-28 · P/E 9.48× · Consumer Staples median 21.48× (n=59) 2023-03-31 · P/E 32.81× · Consumer Staples median 21.91× (n=56) 2023-04-30 · P/E 37.17× · Consumer Staples median 21.62× (n=56) 2023-05-31 · P/E 32.72× · Consumer Staples median 20.94× (n=56) 2023-06-30 · P/E 37.52× · Consumer Staples median 22.00× (n=55) 2023-07-31 · P/E 37.27× · Consumer Staples median 22.46× (n=55) 2023-08-31 · P/E 38.47× · Consumer Staples median 21.04× (n=55) 2023-09-30 · P/E 36.08× · Consumer Staples median 20.73× (n=55) 2023-10-31 · P/E 31.33× · Consumer Staples median 19.27× (n=55) 2023-11-30 · P/E 35.67× · Consumer Staples median 19.45× (n=53) 2023-12-31 · P/E 41.13× · Consumer Staples median 23.18× (n=54) 2024-01-31 · P/E 37.95× · Consumer Staples median 23.83× (n=54) 2024-02-29 · P/E 12.59× · Consumer Staples median 23.33× (n=56) 2024-03-31 · P/E 14.58× · Consumer Staples median 23.59× (n=55) 2024-04-30 · P/E 14.35× · Consumer Staples median 22.02× (n=55) 2024-05-31 · P/E 16.32× · Consumer Staples median 22.10× (n=55) 2024-06-30 · P/E 15.97× · Consumer Staples median 21.03× (n=55) 2024-07-31 · P/E 18.77× · Consumer Staples median 22.71× (n=55) 2024-08-31 · P/E 19.72× · Consumer Staples median 23.93× (n=55) 2024-09-30 · P/E 21.47× · Consumer Staples median 24.18× (n=55) 2024-10-31 · P/E 23.50× · Consumer Staples median 23.54× (n=55) 2024-11-30 · P/E 30.80× · Consumer Staples median 25.94× (n=57) 2024-12-31 · P/E 29.90× · Consumer Staples median 23.89× (n=58) 2025-01-31 · P/E 31.71× · Consumer Staples median 22.87× (n=58) 2025-02-28 · P/E 34.98× · Consumer Staples median 24.25× (n=62) 2025-03-31 · P/E 27.78× · Consumer Staples median 22.87× (n=63) 2025-04-30 · P/E 28.68× · Consumer Staples median 23.49× (n=63) 2025-05-31 · P/E 34.73× · Consumer Staples median 23.93× (n=63) 2025-06-30 · P/E 35.41× · Consumer Staples median 22.88× (n=62) 2025-07-31 · P/E 38.76× · Consumer Staples median 23.03× (n=63) 2025-08-31 · P/E 46.50× · Consumer Staples median 23.01× (n=63) 2025-09-30 · P/E 46.20× · Consumer Staples median 21.59× (n=63) 2025-10-31 · P/E 42.01× · Consumer Staples median 21.06× (n=63) 2025-11-30 · P/E 46.80× · Consumer Staples median 21.28× (n=62) 2025-12-31 · P/E 50.65× · Consumer Staples median 20.81× (n=61) 2026-01-31 · P/E 56.61× · Consumer Staples median 20.36× (n=61) 2026-02-28 · P/E 64.01× · Consumer Staples median 24.57× (n=59) 2026-03-31 · P/E 27.91× · Consumer Staples median 22.77× (n=59) 2026-04-30 · P/E 25.94× · Consumer Staples median 23.97× (n=59) 2026-05-31 · P/E 27.31× · Consumer Staples median 21.02× (n=59) 2026-06-30 · P/E 27.27× · Consumer Staples median 21.86× (n=59) 2026-07-14 · P/E 26.02× · Consumer Staples median 20.42× (n=107) 2026-08-01 · P/E 24.44× · Consumer Staples median 20.39× (n=105) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 26.82× · $83.41 (2026-08-21 close)
Filed earnings only.
Own median 26.98× × $3.11 = $83.91 vs the $83.41 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 10.66× $33.14 −60.3% 25th percentile 16.31× $50.72 −39.2% median 26.98× $83.91 +0.6% 75th percentile 35.61× $110.73 +32.8% 90th percentile 41.74× $129.82 +55.6% today 26.82× $83.41 —
▸ Show the arithmetic for every rowReference computation · 114 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $3.11 · close $83.41 (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.
