Multiples & cost of capital $12.02 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $488.9M Enterprise Value ⓘ $943.5M P/E (TTM) — PEG (trailing) — P/S 0.33× P/FCF — EV/EBITDA ⓘ — EV/EBIT — EV/Sales 0.64× EV/FCF — FCF Yield ⓘ −8.42% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.39 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.37% WACC — ROIC ⓘ 36.81% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM -$1.60 · revenue TTM $1.48B · FCF TTM -$41.2M
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) 2.37× sits at the 4th percentile of its own 115-month range (2015-02→2026-08) — own median 10.93×, 1.56×–1288.00× range
Own history, not peers · point-in-time, filing-date honest
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) 2.37× 10.93× P/E — own p10–p90 4.08×–414.29×; range 1.56×–1288.00×; median 10.93×; today 2.37× · 115 monthly observations 4th −0.36σ 21.49× 115 · 115 ▸ ROE (FY) 76.0% 22.8% ROE — own p10–p90 −21.0%–48.8%; range −77.0%–76.0%; median 22.8%; today 76.0% · 127 monthly observations 97th +1.76σ 8.4% 127 · 11 ▸ ROIC (FY) 36.8% 12.9% ROIC — own p10–p90 −45.5%–32.7%; range −45.5%–36.8%; median 12.9%; today 36.8% · 79 monthly observations 96th +1.23σ 8.5% 79 · 7 ▸ Net Margin (FY) 13.6% 3.9% Net Margin — own p10–p90 −6.6%–9.1%; range −14.6%–13.6%; median 3.9%; today 13.6% · 139 monthly observations 97th +1.63σ 2.6% 139 · 12 ▸ 12M Momentum 39.3% −1.5% 12M Momentum — own p10–p90 −35.8%–55.5%; range −69.5%–168.3%; median −1.5%; today 39.3% · 141 monthly observations 78th +0.66σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) 31.1% −3.8% EPS Growth 3Y — own p10–p90 −74.4%–29.2%; range −74.4%–31.1%; median −3.8%; today 31.1% · 67 monthly observations 95th +1.02σ 2.1% 67 · 6 ▸ Sales Growth 3Y (FY) −14.7% 2.6% Sales Growth 3Y — own p10–p90 −7.3%–19.6%; range −14.7%–19.6%; median 2.6%; today −14.7% · 103 monthly observations 3rd −1.84σ 2.9% 103 · 9 Market Cap $488.90M 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 115 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 1378.05× −88.49× 10.93× Today (live screener basis): 2.37× 2015-02-28 · P/E 17.24× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 16.59× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 16.49× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 15.93× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 14.75× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 16.16× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 14.39× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 12.46× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 14.08× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 15.26× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 13.92× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 13.01× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 7.82× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 8.80× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 9.50× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 9.45× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 8.47× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 9.65× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 9.30× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 9.49× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 7.50× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 9.19× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 10.55× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 11.77× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 11.62× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 11.37× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 12.52× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 10.98× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 12.08× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 10.48× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 11.55× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 12.54× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 12.36× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 11.07× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 11.92× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 14.19× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 12.28× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 11.69× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 11.27× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 11.24× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 10.48× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 11.12× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 10.25× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 10.24× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 8.48× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 8.73× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 7.35× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 7.83× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 12.47× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 11.39× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 12.67× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 11.35× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 13.67× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 13.30× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 11.46× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 12.19× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 11.98× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 13.24× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 12.34× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 9.75× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 6.78× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 4.46× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 5.06× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 5.90× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 6.56× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 7.03× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 7.54× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 7.38× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 8.80× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 10.91× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 10.64× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 9.85× · Consumer Discretionary median 22.14× (n=223) 2022-02-28 · P/E 852.00× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 742.00× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 715.50× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 767.50× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 679.00× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 903.00× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 822.50× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 778.00× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 1082.50× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 1253.50× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 1130.00× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 1288.00× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 12.18× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 10.93× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 11.41× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 10.42× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 11.40× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 10.52× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 10.02× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 9.39× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 9.20× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 9.74× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 11.39× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 11.24× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 5.67× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 6.22× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 4.80× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 4.70× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 4.54× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 4.47× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 4.05× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 3.99× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 3.63× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 4.12× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 3.56× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 3.24× · Consumer Discretionary median 20.61× (n=294) 2026-02-28 · P/E 2.00× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 1.70× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 1.71× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 1.56× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 2.66× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 2.57× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 2.45× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 2.37× · $12.02 (2026-08-21 close)
Filed earnings only.
Own median 10.93× × $5.07 = $55.41 vs the $12.02 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 4.08× $20.67 +71.9% 25th percentile 7.68× $38.93 +223.9% median 10.93× $55.41 +361.0% 75th percentile 12.53× $63.51 +428.4% 90th percentile 414.29× $2,100.47 +17374.8% today 2.37× $12.02 —
▸ Show the arithmetic for every rowReference computation · 115 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $5.07 · close $12.02 (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.
