Multiples & cost of capital $410.70 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $40.35B Enterprise Value ⓘ $44.70B P/E (TTM) 102.42× PEG (trailing) — P/S 8.69× P/FCF 92.38× EV/EBITDA ⓘ 47.41× EV/EBIT 135.60× EV/Sales 9.62× EV/FCF 102.33× FCF Yield ⓘ 1.08% Buyback Yield 0.04% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.18 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.59% WACC — ROIC ⓘ 22.59% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $4.01 · revenue TTM $4.64B · FCF TTM $436.8M
Cash-flow figures use the latest fiscal year: this filer tags quarterly cash flows year-to-date only and the missing discrete quarters could not be derived (irregular fiscal quarters or a tagging change), so no four consecutive quarters exist to sum. 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) 38.17× sits at the 80th percentile of its own 139-month range (2015-02→2026-08) — own median 28.47×, 20.34×–924.88× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 102.42× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 1054 Health Care 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) 38.17× 28.47× P/E — own p10–p90 23.51×–44.98×; range 20.34×–924.88×; median 28.47×; today 38.17× · 139 monthly observations 80th −0.28σ 24.86× 139 · 139 ▸ ROE (FY) 29.3% 77.6% no band (43 mo · 4 distinct) — — −36.9% 43 · 4 ▸ ROIC (FY) 22.6% 41.1% ROIC — own p10–p90 22.6%–58.7%; range 1.9%–70.8%; median 41.1%; today 22.6% · 127 monthly observations 22nd −0.97σ −15.4% 127 · 11 ▸ Net Margin (FY) 20.3% 23.8% Net Margin — own p10–p90 8.6%–24.8%; range 0.9%–24.9%; median 23.8%; today 20.3% · 115 monthly observations 13th −0.08σ −21.3% 115 · 10 ▸ 12M Momentum 29.0% 8.5% 12M Momentum — own p10–p90 −12.9%–36.9%; range −28.0%–91.6%; median 8.5%; today 29.0% · 141 monthly observations 48th −0.23σ 5.1% 141 · 137 ▸ EPS Growth 3Y (FY) −2.8% 10.5% EPS Growth 3Y — own p10–p90 −63.3%–222.2%; range −63.3%–222.2%; median 10.5%; today −2.8% · 103 monthly observations 15th −0.36σ 8.4% 103 · 9 ▸ Sales Growth 3Y (FY) 2.1% 4.8% Sales Growth 3Y — own p10–p90 0.8%–7.7%; range 0.8%–7.7%; median 4.8%; today 2.1% · 103 monthly observations 27th −1.03σ 9.0% 103 · 9 Market Cap $40.35B 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 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 988.20× −42.98× 28.47× Today (live screener basis): 38.17× 2015-02-28 · P/E 23.74× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 24.52× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 24.69× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 26.36× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 25.32× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 26.33× · Health Care median 32.04× (n=82) 2015-08-31 · P/E 23.94× · Health Care median 29.48× (n=81) 2015-09-30 · P/E 23.32× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 25.21× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 26.20× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 26.54× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 23.91× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 21.29× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 23.35× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 23.04× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 24.35× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 24.89× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 28.13× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 27.84× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 28.05× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 24.63× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 23.82× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 23.79× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 25.07× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 24.18× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 24.39× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 26.50× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 28.02× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 28.68× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 27.06× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 28.62× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 28.01× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 30.59× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 30.76× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 30.14× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 33.64× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 818.56× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 794.60× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 753.64× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 770.48× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 774.36× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 789.08× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 757.92× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 778.72× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 758.76× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 794.32× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 754.60× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 924.88× · Health Care median 48.50× (n=93) 2019-02-28 · P/E 31.66× · Health Care median 34.25× (n=101) 2019-03-31 · P/E 32.90× · Health Care median 33.31× (n=100) 2019-04-30 · P/E 27.91× · Health Care median 30.80× (n=100) 2019-05-31 · P/E 26.24× · Health Care median 30.25× (n=100) 2019-06-30 · P/E 28.14× · Health Care median 31.17× (n=100) 2019-07-31 · P/E 27.52× · Health Care median 32.47× (n=100) 2019-08-31 · P/E 27.70× · Health Care median 31.64× (n=99) 2019-09-30 · P/E 29.18× · Health Care median 31.85× (n=99) 2019-10-31 · P/E 27.66× · Health Care median 31.94× (n=101) 2019-11-30 · P/E 29.03× · Health Care median 34.85× (n=101) 2019-12-31 · P/E 30.54× · Health Care median 34.19× (n=101) 2020-01-31 · P/E 29.25× · Health Care median 33.46× (n=101) 2020-02-29 · P/E 22.43× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 20.95× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 21.52× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 23.00× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 20.76× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 24.53× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 24.89× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 22.52× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 25.64× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 26.70× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 28.47× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 30.46× · Health Care median 39.86× (n=116) 2021-02-28 · P/E 32.76× · Health Care median 39.74× (n=119) 2021-03-31 · P/E 33.99× · Health Care median 33.68× (n=128) 2021-04-30 · P/E 35.87× · Health Care median 35.62× (n=128) 2021-05-31 · P/E 38.55× · Health Care median 34.86× (n=128) 2021-06-30 · P/E 41.34× · Health Care median 36.29× (n=128) 2021-07-31 · P/E 46.63× · Health Care median 36.31× (n=129) 2021-08-31 · P/E 49.52× · Health Care median 37.27× (n=128) 2021-09-30 · P/E 42.74× · Health Care median 34.03× (n=129) 2021-10-31 · P/E 43.97× · Health Care median 32.94× (n=129) 2021-11-30 · P/E 39.24× · Health Care median 33.01× (n=130) 2021-12-31 · P/E 44.57× · Health Care median 31.78× (n=131) 2022-01-31 · P/E 38.29× · Health Care median 31.27× (n=131) 2022-02-28 · P/E 28.36× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 27.79× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 27.13× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 29.36× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 29.63× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 32.59× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 26.73× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 24.13× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 26.78× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 31.03× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 30.67× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 29.42× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 26.50× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 26.40× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 25.61× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 21.42× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 22.72× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 23.55× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 23.94× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 23.38× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 20.34× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 23.92× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 28.07× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 27.09× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 31.13× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 31.76× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 28.51× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 28.50× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 26.76× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 31.02× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 31.95× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 33.20× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 29.81× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 35.49× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 34.22× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 38.33× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 35.23× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 34.41× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 32.47× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 32.61× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 32.59× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 26.96× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 28.18× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 27.99× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 32.64× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 37.67× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 35.47× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 34.61× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 29.68× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 27.68× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 28.74× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 35.65× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 34.85× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 34.69× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 35.34× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 38.17× · $410.70 (2026-08-21 close)
Filed earnings only.
Own median 28.47× × $10.76 = $306.36 vs the $410.70 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 23.51× $253.00 −38.4% 25th percentile 25.46× $273.99 −33.3% median 28.47× $306.36 −25.4% 75th percentile 33.81× $363.84 −11.4% 90th percentile 44.98× $484.00 +17.8% today 38.17× $410.70 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $10.76 · close $410.70 (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.
