Multiples & cost of capital $66.61 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $816.4M Enterprise Value ⓘ $756.3M P/E (TTM) 166.52× PEG (trailing) — P/S 2.48× P/FCF — EV/EBITDA ⓘ 27.44× EV/EBIT 67.26× EV/Sales 2.30× EV/FCF — FCF Yield ⓘ −0.92% Buyback Yield 0.00% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.41 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 5.87% WACC — ROIC ⓘ 3.09% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.40 · revenue TTM $328.6M · FCF TTM -$7.5M
No four consecutive quarters could be summed for EPS (Diluted); 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 2025-12-31). 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) 166.52× sits at the 97th percentile of its own 126-month range (2015-03→2026-08) — own median 30.79×, 11.38×–374.77× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 166.52× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 844 Information Technology 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) 166.52× 30.79× P/E — own p10–p90 13.95×–61.20×; range 11.38×–374.77×; median 30.79×; today 166.52× · 126 monthly observations 97th +3.48σ 32.13× 126 · 125 ▸ ROE (FY) 1.6% 7.6% ROE — own p10–p90 1.6%–11.5%; range −7.0%–12.4%; median 7.6%; today 1.6% · 126 monthly observations 12th −0.80σ 4.1% 126 · 11 ▸ ROIC (FY) 3.1% 9.5% ROIC — own p10–p90 3.1%–13.6%; range 0.0%–16.9%; median 9.5%; today 3.1% · 126 monthly observations 12th −1.11σ 4.8% 126 · 11 ▸ Net Margin (FY) 1.7% 5.6% Net Margin — own p10–p90 1.2%–7.9%; range −5.6%–9.9%; median 5.6%; today 1.7% · 138 monthly observations 20th −0.67σ 1.6% 138 · 12 ▸ 12M Momentum 295.4% 6.4% 12M Momentum — own p10–p90 −27.8%–67.0%; range −42.1%–439.7%; median 6.4%; today 295.4% · 141 monthly observations 99th +5.89σ 2.4% 141 · 140 ▸ EPS Growth 3Y (FY) −46.6% 17.3% EPS Growth 3Y — own p10–p90 −20.6%–69.4%; range −46.6%–69.4%; median 17.3%; today −46.6% · 90 monthly observations 4th −1.75σ 11.5% 90 · 8 ▸ Sales Growth 3Y (FY) −5.4% 2.0% Sales Growth 3Y — own p10–p90 −1.2%–9.6%; range −5.4%–9.6%; median 2.0%; today −5.4% · 102 monthly observations 3rd −2.00σ 5.5% 102 · 9 Market Cap $816.39M 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 126 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 400.21× −14.06× 30.79× Today (live screener basis): 166.52× 2015-03-31 · P/E 72.41× · Information Technology median 27.05× (n=143) 2015-04-30 · P/E 64.86× · Information Technology median 26.68× (n=143) 2015-05-31 · P/E 60.00× · Information Technology median 27.47× (n=143) 2015-06-30 · P/E 68.45× · Information Technology median 26.95× (n=143) 2015-07-31 · P/E 63.45× · Information Technology median 27.13× (n=143) 2015-08-31 · P/E 50.86× · Information Technology median 24.79× (n=144) 2015-09-30 · P/E 52.68× · Information Technology median 24.24× (n=144) 2015-10-31 · P/E 53.32× · Information Technology median 26.87× (n=144) 2015-11-30 · P/E 54.68× · Information Technology median 26.77× (n=146) 2015-12-31 · P/E 51.45× · Information Technology median 25.10× (n=150) 2016-01-31 · P/E 53.73× · Information Technology median 23.59× (n=149) 2016-02-29 · P/E 53.27× · Information Technology median 23.00× (n=145) 2017-03-31 · P/E 32.92× · Information Technology median 30.35× (n=152) 2017-04-30 · P/E 35.83× · Information Technology median 31.06× (n=153) 2017-05-31 · P/E 36.04× · Information Technology median 32.02× (n=154) 2017-06-30 · P/E 36.04× · Information Technology median 30.49× (n=154) 2017-07-31 · P/E 36.46× · Information Technology median 31.90× (n=154) 2017-08-31 · P/E 45.52× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 50.83× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 51.15× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 57.71× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 52.40× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 57.08× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 62.40× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 29.11× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 26.45× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 35.09× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 35.65× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 37.29× · Information Technology median 32.64× (n=155) 2018-08-31 · P/E 40.47× · Information Technology median 34.52× (n=156) 2018-09-30 · P/E 34.95× · Information Technology median 34.21× (n=154) 2018-10-31 · P/E 30.33× · Information Technology median 29.85× (n=154) 2018-11-30 · P/E 31.71× · Information Technology median 31.70× (n=152) 2018-12-31 · P/E 28.25× · Information Technology median 28.38× (n=153) 2019-01-31 · P/E 31.24× · Information Technology median 31.18× (n=153) 2019-02-28 · P/E 32.58× · Information Technology median 30.48× (n=160) 2019-03-31 · P/E 19.55× · Information Technology median 30.43× (n=163) 2019-04-30 · P/E 21.64× · Information Technology median 31.51× (n=161) 2019-05-31 · P/E 20.47× · Information Technology median 28.20× (n=162) 2019-06-30 · P/E 23.22× · Information Technology median 29.08× (n=164) 2019-07-31 · P/E 23.28× · Information Technology median 29.63× (n=164) 2019-08-31 · P/E 17.86× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 18.71× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 19.46× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 19.66× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 19.43× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 19.74× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 15.70× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 12.32× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 14.18× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 14.49× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 15.08× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 15.61× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 15.28× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 15.53× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 14.66× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 17.94× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 19.31× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 19.63× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 19.83× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 39.00× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 40.35× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 41.27× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 43.09× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 45.99× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 47.30× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 44.01× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 43.15× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 43.46× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 46.99× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 40.54× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 39.76× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 21.72× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 21.09× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 20.54× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 19.68× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 21.07× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 23.18× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 19.99× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 22.80× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 27.41× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 26.11× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 29.18× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 29.46× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 15.88× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 14.27× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 13.28× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 14.13× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 14.22× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 13.70× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 12.77× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 11.38× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 11.59× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 12.95× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 12.12× · Information Technology median 29.57× (n=232) 2024-02-29 · P/E 18.38× · Information Technology median 33.32× (n=241) 2024-03-31 · P/E 18.79× · Information Technology median 32.82× (n=238) 2024-04-30 · P/E 17.55× · Information Technology median 30.80× (n=239) 2024-05-31 · P/E 17.96× · Information Technology median 31.60× (n=241) 2024-06-30 · P/E 16.19× · Information Technology median 31.41× (n=241) 2024-07-31 · P/E 18.24× · Information Technology median 31.99× (n=241) 2024-08-31 · P/E 14.69× · Information Technology median 31.42× (n=239) 2024-09-30 · P/E 13.78× · Information Technology median 31.46× (n=240) 2024-10-31 · P/E 12.35× · Information Technology median 31.67× (n=242) 2024-11-30 · P/E 12.22× · Information Technology median 34.97× (n=239) 2024-12-31 · P/E 12.48× · Information Technology median 34.50× (n=238) 2025-01-31 · P/E 12.39× · Information Technology median 34.75× (n=236) 2025-02-28 · P/E 31.81× · Information Technology median 33.15× (n=251) 2025-03-31 · P/E 32.55× · Information Technology median 29.89× (n=255) 2025-04-30 · P/E 33.70× · Information Technology median 29.20× (n=253) 2025-05-31 · P/E 34.76× · Information Technology median 32.67× (n=254) 2025-06-30 · P/E 37.97× · Information Technology median 34.45× (n=255) 2025-07-31 · P/E 35.84× · Information Technology median 34.01× (n=255) 2025-08-31 · P/E 38.41× · Information Technology median 35.61× (n=257) 2025-09-30 · P/E 43.31× · Information Technology median 35.97× (n=260) 2025-10-31 · P/E 50.62× · Information Technology median 35.06× (n=260) 2025-11-30 · P/E 46.14× · Information Technology median 33.58× (n=257) 2025-12-31 · P/E 52.03× · Information Technology median 34.62× (n=255) 2026-01-31 · P/E 67.68× · Information Technology median 33.78× (n=256) 2026-02-28 · P/E 115.17× · Information Technology median 31.08× (n=265) 2026-03-31 · P/E 108.55× · Information Technology median 30.46× (n=278) 2026-04-30 · P/E 151.05× · Information Technology median 34.18× (n=280) 2026-05-31 · P/E 313.27× · Information Technology median 34.75× (n=284) 2026-06-30 · P/E 374.77× · Information Technology median 33.66× (n=285) 2026-07-14 · P/E 264.18× · Information Technology median 33.44× (n=380) 2026-08-01 · P/E 219.80× · Information Technology median 32.13× (n=361) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 166.52× · $66.61 (2026-08-21 close)
Filed earnings only.
Own median 30.79× × $0.40 = $12.31 vs the $66.61 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 13.95× $5.58 −91.6% 25th percentile 18.27× $7.31 −89.0% median 30.79× $12.31 −81.5% 75th percentile 45.87× $18.35 −72.5% 90th percentile 61.20× $24.48 −63.3% today 166.52× $66.61 —
▸ Show the arithmetic for every rowReference computation · 126 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.40 · close $66.61 (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.
