Multiples & cost of capital $344.28 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.24B Enterprise Value ⓘ — P/E (TTM) 30.47× PEG (trailing) 30.69× P/S 14.29× P/FCF 28.60× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 3.50% Buyback Yield 0.20% Owner Earnings Yield — Shareholder Yield 4.21% Cost of capital & EVAmethodology → Beta (5y monthly) 0.51 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $11.30 · revenue TTM $86.5M · FCF TTM $43.2M
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 2025-12-27). 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) 30.47× sits at the 68th percentile of its own 138-month range (2015-03→2026-08) — own median 26.02×, 16.25×–45.71× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 30.47× 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) 30.47× 26.02× P/E — own p10–p90 21.14×–36.12×; range 16.25×–45.71×; median 26.02×; today 30.47× · 138 monthly observations 68th +0.30σ 21.49× 138 · 138 ROE (FY) — no reconstructed observations for this name and metric. ▸ ROIC (FY) 368.3% (2022-02) — no band (24 mo · 2 distinct) — — 8.5% 24 · 2 ▸ Net Margin (FY) 48.4% 45.1% Net Margin — own p10–p90 33.9%–50.5%; range 33.3%–51.0%; median 45.1%; today 48.4% · 114 monthly observations 66th +0.72σ 2.6% 114 · 10 ▸ 12M Momentum −5.9% 15.5% 12M Momentum — own p10–p90 −3.9%–42.4%; range −34.1%–80.8%; median 15.5%; today −5.9% · 141 monthly observations 43rd −0.28σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 1.0% 12.7% EPS Growth 3Y — own p10–p90 1.3%–15.7%; range 1.0%–15.7%; median 12.7%; today 1.0% · 102 monthly observations 3rd −2.03σ 2.1% 102 · 9 ▸ Sales Growth 3Y (FY) 1.9% 2.6% Sales Growth 3Y — own p10–p90 −1.8%–8.0%; range −1.8%–8.0%; median 2.6%; today 1.9% · 102 monthly observations 39th −0.35σ 2.9% 102 · 9 Market Cap $1.24B 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 48.08× 9.52× 26.02× Today (live screener basis): 30.47× 2015-03-31 · P/E 22.75× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 23.38× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 23.88× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 25.58× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 26.33× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 25.69× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 26.73× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 26.17× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 24.81× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 24.16× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 24.51× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 25.17× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 20.89× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 20.30× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 20.95× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 21.25× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 21.44× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 22.09× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 22.50× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 22.80× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 24.47× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 26.90× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 23.61× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 24.19× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 22.11× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 25.26× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 23.97× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 25.23× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 26.04× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 25.80× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 25.78× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 25.59× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 26.01× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 25.32× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 26.22× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 24.79× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 23.11× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 23.02× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 25.30× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 26.23× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 26.01× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 26.36× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 29.33× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 27.15× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 26.20× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 28.09× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 27.23× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 30.43× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 25.98× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 25.42× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 22.71× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 23.85× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 23.28× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 22.38× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 24.30× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 24.79× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 24.38× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 27.31× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 27.41× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 27.55× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 16.25× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 19.13× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 18.35× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 21.84× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 20.28× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 19.70× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 21.96× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 21.61× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 22.96× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 23.70× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 21.76× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 22.51× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 24.15× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 24.94× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 25.37× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 24.88× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 27.31× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 27.15× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 27.85× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 30.16× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 32.66× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 32.16× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 27.90× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 29.30× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 20.99× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 19.39× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 18.87× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 18.66× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 21.20× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 19.69× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 20.64× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 24.01× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 22.90× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 22.50× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 26.79× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 27.86× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 29.21× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 30.44× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 29.72× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 30.31× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 33.13× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 34.69× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 34.01× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 36.77× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 39.20× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 38.06× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 32.88× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 34.38× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 32.76× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 32.55× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 32.24× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 31.94× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 35.84× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 32.66× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 34.69× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 33.78× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 37.31× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 35.60× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 35.29× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 30.86× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 29.19× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 33.06× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 39.01× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 34.67× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 34.66× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 42.59× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 45.71× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 37.02× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 37.74× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 37.18× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 41.39× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 40.38× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 37.84× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 33.67× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 33.50× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 37.44× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 34.22× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 29.32× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 30.47× · $344.28 (2026-08-21 close)
Filed earnings only.
Own median 26.02× × $11.30 = $294.05 vs the $344.28 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 21.14× $238.84 −30.6% 25th percentile 23.30× $263.34 −23.5% median 26.02× $294.05 −14.6% 75th percentile 32.22× $364.07 +5.7% 90th percentile 36.12× $408.11 +18.5% today 30.47× $344.28 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $11.30 · close $344.28 (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.
