Multiples & cost of capital $37.00 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $9.47B Enterprise Value ⓘ $10.04B P/E (TTM) 22.29× PEG (trailing) — P/S 1.87× P/FCF 17.31× EV/EBITDA ⓘ 15.00× EV/EBIT 16.42× EV/Sales 1.98× EV/FCF 18.35× FCF Yield ⓘ 5.78% Buyback Yield 2.66% Owner Earnings Yield — Shareholder Yield 3.39% Cost of capital & EVAmethodology → Beta (5y monthly) 0.88 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.26% WACC — ROIC ⓘ 11.21% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $1.66 · revenue TTM $5.07B · FCF TTM $547.3M
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) 39.78× sits at the 68th percentile of its own 141-month range (2014-12→2026-08) — own median 32.22×, 13.87×–60.08× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 22.29× 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) 39.78× 32.22× P/E — own p10–p90 23.73×–43.79×; range 13.87×–60.08×; median 32.22×; today 39.78× · 141 monthly observations 68th +0.25σ 25.17× 141 · 140 ▸ ROE (FY) 13.7% 16.2% ROE — own p10–p90 9.7%–21.1%; range 4.2%–21.8%; median 16.2%; today 13.7% · 130 monthly observations 35th −0.38σ 10.5% 130 · 12 ▸ ROIC (FY) 11.2% 15.9% ROIC — own p10–p90 11.2%–19.8%; range 5.3%–20.3%; median 15.9%; today 11.2% · 130 monthly observations 13th −1.02σ 9.9% 130 · 11 ▸ Net Margin (FY) 4.6% 5.8% Net Margin — own p10–p90 4.0%–7.3%; range 3.2%–7.5%; median 5.8%; today 4.6% · 118 monthly observations 25th −0.73σ 4.7% 118 · 10 ▸ 12M Momentum −18.1% 17.8% 12M Momentum — own p10–p90 −15.7%–55.2%; range −36.5%–93.5%; median 17.8%; today −18.1% · 141 monthly observations 5th −1.50σ 14.7% 141 · 140 ▸ EPS Growth 3Y (FY) −1.4% 17.3% EPS Growth 3Y — own p10–p90 7.1%–55.8%; range −1.4%–55.8%; median 17.3%; today −1.4% · 106 monthly observations 5th −1.42σ 7.1% 106 · 9 ▸ Sales Growth 3Y (FY) 15.8% 6.3% Sales Growth 3Y — own p10–p90 2.7%–17.4%; range 2.7%–17.4%; median 6.3%; today 15.8% · 82 monthly observations 79th +1.13σ 5.4% 82 · 7 Market Cap $9.47B 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 63.31× 10.64× 32.22× Today (live screener basis): 39.78× 2014-12-31 · P/E 16.08× · Industrials median 19.76× (n=47) 2015-01-31 · P/E 13.87× · Industrials median 18.82× (n=51) 2015-02-28 · P/E 15.32× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 14.47× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 16.33× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 15.76× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 15.45× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 16.05× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 15.65× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 14.64× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 16.20× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 43.42× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 40.66× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 41.39× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 43.02× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 46.59× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 45.94× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 47.81× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 48.04× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 51.45× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 55.16× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 55.42× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 60.08× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 30.18× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 30.39× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 30.77× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 28.35× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 28.77× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 30.95× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 32.36× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 32.22× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 33.42× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 30.00× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 32.78× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 34.68× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 24.51× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 23.60× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 24.36× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 24.00× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 24.00× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 23.73× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 26.94× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 28.68× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 29.80× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 34.22× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 33.48× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 32.37× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 25.19× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 21.39× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 22.81× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 24.80× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 24.62× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 26.74× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 27.90× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 32.46× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 32.73× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 33.52× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 35.85× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 36.14× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 31.09× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 30.34× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 30.14× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 28.48× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 24.87× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 26.51× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 27.78× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 27.86× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 31.21× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 32.50× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 33.63× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 35.53× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 37.74× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 36.64× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 38.47× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 43.79× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 42.95× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 40.39× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 37.81× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 38.62× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 42.25× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 45.52× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 47.26× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 55.59× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 43.35× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 39.86× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 32.67× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 37.27× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 38.72× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 32.69× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 31.68× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 32.05× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 35.98× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 31.88× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 30.17× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 33.16× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 31.87× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 29.94× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 32.07× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 28.22× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 30.29× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 28.53× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 28.34× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 33.76× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 34.89× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 32.44× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 31.35× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 31.12× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 31.01× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 32.73× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 31.02× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 34.77× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 36.22× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 38.18× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 41.08× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 40.09× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 41.81× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 46.62× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 46.24× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 47.92× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 33.75× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 32.39× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 29.92× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 23.73× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 23.78× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 25.36× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 28.41× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 29.24× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 29.87× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 29.61× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 27.14× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 26.00× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 37.35× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 36.06× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 40.49× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 38.54× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 32.39× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 34.75× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 29.56× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 31.06× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 33.52× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 34.89× · 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 39.78× · $37.00 (2026-08-21 close)
Filed earnings only.
Own median 32.22× × $0.93 = $29.96 vs the $37.00 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 23.73× $22.06 −40.4% 25th percentile 28.34× $26.36 −28.8% median 32.22× $29.96 −19.0% 75th percentile 37.35× $34.74 −6.1% 90th percentile 43.79× $40.72 +10.1% today 39.78× $37.00 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.93 · close $37.00 (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.