| Size & multiples | |||
| Market Cap | $6.29B | Enterprise Value | $6.98B |
| P/E (TTM) | 14.25× | PEG (trailing) | 0.14× |
| P/S | 3.82× | P/FCF | — |
| EV/EBITDA | 6.60× | EV/EBIT | 11.16× |
| EV/Sales | 4.24× | EV/FCF | — |
| FCF Yield | −1.49% | Buyback Yield | 1.59% |
| Owner Earnings (TTM) | $477.5M | Owner Earnings Yield | 7.59% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.64 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.19% |
| After-tax Cost of Debt | 3.49% | Synthetic credit rating | AAA |
| Cost of Debt · embedded (pre-tax) | 4.31% | Cost of Debt · marginal (synthetic) | 4.40% |
| WACC | 6.50% | ROIC | 25.56% |
| EVA Spread (ROIC−WACC) | 19.06% | EVA | $439.4M |
FCF sits 120% 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 latest annual · EPS TTM $4.63 · revenue TTM $1.65B · FCF TTM -$93.5M
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
No metric had both a value for this name and enough covered peers in this pool.
