| Size & multiples | |||
| Market Cap | $2.26B | Enterprise Value | $2.23B |
| P/E (TTM) | 36.32× | PEG (trailing) | 0.83× |
| P/S | 2.60× | P/FCF | 1202.62× |
| EV/EBITDA | 24.78× | EV/EBIT | 40.40× |
| EV/Sales | 2.56× | EV/FCF | 1185.99× |
| FCF Yield | 0.08% | Buyback Yield | — |
| Owner Earnings (TTM) | $42.7M | Owner Earnings Yield | 1.89% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.25 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 10.23% |
| After-tax Cost of Debt | 2.44% | Synthetic credit rating | AAA |
| Cost of Debt · embedded (pre-tax) | 3.26% | Cost of Debt · marginal (synthetic) | 4.40% |
| WACC | 9.80% | ROIC | 24.39% |
| EVA Spread (ROIC−WACC) | 14.58% | EVA | $42.0M |
FCF sits 96% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $1.13 · revenue TTM $869.0M · FCF TTM $1.9M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Consumer Discretionary on P/E, EV/EBITDA
P/E 79th · EV/EBITDA 85th percentile in the Consumer Discretionary pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 632 Consumer Discretionary 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 |
|---|---|---|---|---|
| P/E | 36.3x | 21.4x | 14.2x–33.6x | 79 ↑rich |
| EV/EBITDA | 19.1x | 10.6x | 7.1x–15.9x | 85 ↑rich |
| FCF Yield | 2.4% | 4.3% | -0.4%–8.9% | 36 ↓weak |
| Net Margin | 7.5% | 2.6% | -2.9%–7.3% | 77 ↑strong |
| Operating Margin | 10.0% | 4.4% | -1.2%–10.0% | 75 ↑strong |
| ROE | 21.4% | 8.4% | -4.9%–18.1% | 79 ↑strong |
