Multiples & cost of capital $74.24 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $6.36B Enterprise Value ⓘ — P/E (TTM) 14.67× PEG (trailing) 0.33× P/S 1.01× P/FCF 42.27× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 2.37% Buyback Yield 4.75% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.24 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); latest annual for: EPS (Diluted), Interest Expense · EPS TTM $5.06 · revenue TTM $6.32B · FCF TTM $150.4M
Synthetic-rating coverage uses the latest fiscal year's EBIT over the SAME year's interest expense (no trailing-twelve-month interest could be formed from the quarterly tagging) — a matched-window ratio, never TTM earnings over annual interest. No four consecutive quarters could be summed for EPS (Diluted), Interest Expense; 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 2026-01-31). 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) 14.67× sits at the 42nd percentile of its own 134-month range (2014-12→2026-08) — own median 16.01×, 5.96×–2969.00× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 14.67× 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) 14.67× 16.01× P/E — own p10–p90 8.68×–34.30×; range 5.96×–2969.00×; median 16.01×; today 14.67× · 134 monthly observations 42nd −0.20σ 21.49× 134 · 134 ▸ ROE (FY) 17.6% 15.4% ROE — own p10–p90 8.3%–19.3%; range 0.1%–21.4%; median 15.4%; today 17.6% · 137 monthly observations 63rd +0.61σ 8.4% 137 · 12 ▸ ROIC (FY) 20.4% 18.5% ROIC — own p10–p90 10.4%–23.9%; range 0.1%–29.7%; median 18.5%; today 20.4% · 137 monthly observations 55th +0.41σ 8.5% 137 · 12 ▸ Net Margin (FY) 7.5% 6.2% Net Margin — own p10–p90 3.0%–7.5%; range 0.0%–9.1%; median 6.2%; today 7.5% · 141 monthly observations 88th +0.95σ 2.6% 141 · 13 ▸ 12M Momentum −1.7% 6.2% 12M Momentum — own p10–p90 −33.9%–73.8%; range −53.4%–170.8%; median 6.2%; today −1.7% · 141 monthly observations 43rd −0.36σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 43.8% 0.6% EPS Growth 3Y — own p10–p90 −65.9%–467.3%; range −78.2%–573.1%; median 0.6%; today 43.8% · 113 monthly observations 87th −0.06σ 2.1% 113 · 10 ▸ Sales Growth 3Y (FY) 8.7% 4.7% Sales Growth 3Y — own p10–p90 −0.7%–13.2%; range −1.6%–14.3%; median 4.7%; today 8.7% · 113 monthly observations 87th +0.86σ 2.9% 113 · 10 Market Cap $6.36B 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 134 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 3176.41× −201.45× 16.01× Today (live screener basis): 14.67× 2014-12-31 · P/E 18.59× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 18.44× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 20.61× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 24.15× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 23.83× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 20.46× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 20.83× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 19.42× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 18.37× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 17.49× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 17.02× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 13.33× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 13.54× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 13.62× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 15.77× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 18.59× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 17.03× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 16.03× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 15.45× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 16.80× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 20.14× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 19.39× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 18.79× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 17.75× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 16.00× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 14.91× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 14.62× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 13.35× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 12.30× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 10.15× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 9.97× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 10.53× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 10.99× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 12.85× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 13.18× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 16.73× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 18.85× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 18.34× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 18.97× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 19.87× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 41.95× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 43.27× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 46.41× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 46.25× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 48.42× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 42.60× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 41.10× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 39.68× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 34.58× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 33.65× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 32.14× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 30.88× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 10.93× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 8.26× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 8.36× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 8.75× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 8.61× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 10.33× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 10.55× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 9.43× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 10.21× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 9.41× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 8.64× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 8.53× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 10.38× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 10.14× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 9.11× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 9.90× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 14.10× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 12.46× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 13.38× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 16.40× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 15.33× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 16.43× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 20.30× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 22.27× · Consumer Discretionary median 26.77× (n=200) 2021-09-30 · P/E 2969.00× · Consumer Discretionary median 24.74× (n=218) 2021-12-31 · P/E 2936.00× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 2872.00× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 2751.00× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 2511.00× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 7.60× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 6.73× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 5.96× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 6.54× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 6.43× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 6.28× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 7.62× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 9.25× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 7.62× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 8.75× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 8.61× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 8.86× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 15.92× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 18.13× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 19.49× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 21.39× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 19.54× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 19.23× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 20.36× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 21.00× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 20.99× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 22.35× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 24.44× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 25.54× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 12.77× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 13.68× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 13.46× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 15.10× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 11.91× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 12.56× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 11.79× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 15.98× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 17.99× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 18.17× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 19.08× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 17.18× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 12.39× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 16.41× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 17.03× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 17.67× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 15.75× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 16.77× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 15.17× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 17.39× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 17.67× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 16.63× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 15.54× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 14.87× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 13.90× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 14.36× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 14.00× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 13.80× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 14.97× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 14.67× · $74.24 (2026-08-21 close)
Filed earnings only.
Own median 16.01× × $5.06 = $81.03 vs the $74.24 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 8.68× $43.90 −40.9% 25th percentile 12.01× $60.75 −18.2% median 16.01× $81.03 +9.1% 75th percentile 19.52× $98.79 +33.1% 90th percentile 34.30× $173.57 +133.8% today 14.67× $74.24 —
▸ Show the arithmetic for every rowReference computation · 134 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $5.06 · close $74.24 (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.
