Multiples & cost of capital $9.01 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.72B Enterprise Value ⓘ $4.13B P/E (TTM) 10.60× PEG (trailing) — P/S 0.78× P/FCF 6.50× EV/EBITDA ⓘ 9.02× EV/EBIT 13.74× EV/Sales 1.87× EV/FCF 15.62× FCF Yield ⓘ 15.38% Buyback Yield 0.94% Owner Earnings Yield — Shareholder Yield 7.15% Cost of capital & EVAmethodology → Beta (5y monthly) 0.40 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.49% WACC — ROIC ⓘ 9.73% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.85 · revenue TTM $2.20B · FCF TTM $264.2M
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) 10.60× sits at the 3rd percentile of its own 139-month range (2015-02→2026-08) — own median 23.27×, 8.18×–45.87× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 10.60× 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) 10.60× 23.27× P/E — own p10–p90 9.74×–38.02×; range 8.18×–45.87×; median 23.27×; today 10.60× · 139 monthly observations 3rd −1.54σ 21.49× 139 · 139 ▸ ROE (FY) 87.6% 40.6% ROE — own p10–p90 20.6%–75.3%; range 20.2%–87.6%; median 40.6%; today 87.6% · 102 monthly observations 97th +1.89σ 8.4% 102 · 9 ▸ ROIC (FY) 9.7% 10.9% ROIC — own p10–p90 8.3%–53.4%; range 8.3%–53.6%; median 10.9%; today 9.7% · 102 monthly observations 16th −0.60σ 8.5% 102 · 9 ▸ Net Margin (FY) 7.6% 8.7% Net Margin — own p10–p90 6.8%–15.9%; range 6.1%–28.9%; median 8.7%; today 7.6% · 139 monthly observations 21st −0.52σ 2.6% 139 · 12 ▸ 12M Momentum −27.0% 8.8% 12M Momentum — own p10–p90 −23.4%–30.5%; range −55.0%–64.9%; median 8.8%; today −27.0% · 141 monthly observations 11th −1.18σ 3.4% 141 · 140 ▸ EPS Growth 3Y (FY) 1.2% 15.3% EPS Growth 3Y — own p10–p90 −34.8%–34.0%; range −34.8%–34.0%; median 15.3%; today 1.2% · 79 monthly observations 23rd −0.35σ 2.1% 79 · 8 ▸ Sales Growth 3Y (FY) 1.3% 2.9% Sales Growth 3Y — own p10–p90 −15.1%–9.0%; range −15.1%–9.0%; median 2.9%; today 1.3% · 79 monthly observations 47th +0.35σ 2.9% 79 · 8 Market Cap $1.72B 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 48.50× 5.54× 23.27× Today (live screener basis): 10.60× 2015-02-28 · P/E 34.66× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 34.06× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 31.63× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 35.13× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 35.25× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 32.06× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 28.47× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 27.03× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 28.63× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 32.84× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 33.66× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 31.97× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 29.28× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 22.22× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 22.16× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 20.98× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 19.63× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 19.71× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 20.80× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 22.04× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 22.12× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 25.65× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 27.59× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 27.61× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 28.45× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 27.78× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 30.08× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 33.00× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 31.65× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 31.51× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 30.45× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 31.69× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 31.04× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 30.39× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 33.51× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 33.02× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 20.71× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 22.79× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 21.74× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 20.92× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 22.31× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 21.66× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 22.92× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 22.26× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 22.39× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 23.29× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 20.27× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 22.49× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 9.22× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 9.52× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 9.90× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 9.78× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 10.41× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 9.68× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 11.70× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 10.63× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 11.27× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 11.40× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 11.81× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 11.53× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 32.55× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 25.66× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 34.24× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 36.66× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 37.55× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 39.97× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 36.10× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 38.44× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 37.67× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 37.91× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 37.79× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 35.17× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 35.22× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 38.96× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 43.40× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 44.65× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 45.04× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 44.63× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 44.27× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 41.69× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 42.88× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 39.58× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 45.87× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 44.29× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 43.73× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 24.69× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 22.20× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 20.94× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 21.21× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 23.63× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 21.55× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 21.00× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 23.35× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 25.35× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 25.43× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 25.06× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 24.67× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 26.56× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 26.95× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 26.84× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 26.52× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 26.21× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 24.13× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 24.89× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 23.20× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 22.87× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 23.76× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 23.27× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 18.67× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 19.42× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 20.61× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 17.99× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 17.48× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 17.45× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 17.44× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 18.06× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 19.70× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 18.93× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 16.80× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 15.29× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 16.32× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 15.40× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 13.16× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 12.00× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 12.02× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 10.37× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 11.17× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 9.64× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 8.99× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 8.89× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 8.77× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 8.20× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 9.01× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 8.18× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 8.19× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 9.06× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 9.75× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 8.82× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 8.66× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 10.60× · $9.01 (2026-08-21 close)
Filed earnings only.
Own median 23.27× × $0.85 = $19.78 vs the $9.01 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 9.74× $8.28 −8.1% 25th percentile 17.47× $14.85 +64.8% median 23.27× $19.78 +119.5% 75th percentile 31.83× $27.06 +200.3% 90th percentile 38.02× $32.32 +258.7% today 10.60× $9.01 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.85 · close $9.01 (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.
