Multiples & cost of capital $188.27 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $877.9M Enterprise Value ⓘ $1.44B P/E (TTM) 22.66× PEG (trailing) 0.94× P/S 1.48× P/FCF 3.36× EV/EBITDA ⓘ 12.98× EV/EBIT 14.11× EV/Sales 2.43× EV/FCF 5.51× FCF Yield ⓘ 29.78% Buyback Yield 13.85% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.12 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 6.84% WACC — ROIC ⓘ 7.99% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM $8.31 · revenue TTM $591.6M · FCF TTM $261.5M
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) 27.36× sits at the 81st percentile of its own 141-month range (2014-12→2026-08) — own median 12.11×, 2.26×–45.37× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 22.66× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 828 Financials 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) 27.36× 12.11× P/E — own p10–p90 4.79×–33.27×; range 2.26×–45.37×; median 12.11×; today 27.36× · 141 monthly observations 81st +0.99σ 14.57× 141 · 141 ▸ ROE (FY) 8.8% 17.3% ROE — own p10–p90 5.8%–24.7%; range 5.6%–35.6%; median 17.3%; today 8.8% · 135 monthly observations 28th −0.87σ 10.1% 135 · 12 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 5.9% 13.5% Net Margin — own p10–p90 4.8%–17.8%; range 3.4%–18.2%; median 13.5%; today 5.9% · 141 monthly observations 18th −1.22σ 19.5% 141 · 13 ▸ 12M Momentum 13.1% 16.0% 12M Momentum — own p10–p90 −49.0%–86.9%; range −73.1%–156.6%; median 16.0%; today 13.1% · 141 monthly observations 71st +0.35σ 24.7% 141 · 140 ▸ EPS Growth 3Y (FY) 24.1% −0.2% EPS Growth 3Y — own p10–p90 −26.1%–27.9%; range −26.1%–30.2%; median −0.2%; today 24.1% · 111 monthly observations 65th +1.06σ 3.7% 111 · 10 ▸ Sales Growth 3Y (FY) −1.7% 1.5% Sales Growth 3Y — own p10–p90 −6.4%–6.3%; range −6.4%–6.3%; median 1.5%; today −1.7% · 111 monthly observations 22nd −0.45σ 7.4% 111 · 10 Market Cap $877.94M 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 48.39× −0.76× 12.11× Today (live screener basis): 27.36× 2014-12-31 · P/E 8.28× · Financials median 14.29× (n=11) 2015-01-31 · P/E 7.65× · Financials median 13.23× (n=11) 2015-02-28 · P/E 8.55× · Financials median 15.99× (n=145) 2015-03-31 · P/E 7.60× · Financials median 15.47× (n=255) 2015-04-30 · P/E 8.81× · Financials median 15.36× (n=255) 2015-05-31 · P/E 8.50× · Financials median 15.52× (n=255) 2015-06-30 · P/E 5.17× · Financials median 16.38× (n=257) 2015-07-31 · P/E 4.57× · Financials median 16.22× (n=257) 2015-08-31 · P/E 3.16× · Financials median 15.52× (n=257) 2015-09-30 · P/E 2.26× · Financials median 15.46× (n=258) 2015-10-31 · P/E 3.20× · Financials median 16.07× (n=258) 2015-11-30 · P/E 3.63× · Financials median 16.93× (n=260) 2015-12-31 · P/E 3.12× · Financials median 16.25× (n=260) 2016-01-31 · P/E 2.43× · Financials median 14.95× (n=260) 2016-02-29 · P/E 3.09× · Financials median 14.06× (n=256) 2016-03-31 · P/E 3.19× · Financials median 14.50× (n=258) 2016-04-30 · P/E 3.65× · Financials median 15.04× (n=258) 2016-05-31 · P/E 3.67× · Financials median 15.45× (n=258) 2016-06-30 · P/E 4.54× · Financials median 14.89× (n=259) 2016-07-31 · P/E 4.32× · Financials median 15.49× (n=260) 2016-08-31 · P/E 4.79× · Financials median 16.26× (n=259) 2016-09-30 · P/E 4.88× · Financials median 16.12× (n=259) 2016-10-31 · P/E 4.73× · Financials median 16.53× (n=259) 2016-11-30 · P/E 5.60× · Financials median 19.22× (n=260) 2016-12-31 · P/E 6.40× · Financials median 20.61× (n=260) 2017-01-31 · P/E 4.88× · Financials median 20.11× (n=260) 2017-02-28 · P/E 5.22× · Financials median 19.26× (n=264) 2017-03-31 · P/E 5.15× · Financials median 18.49× (n=267) 2017-04-30 · P/E 5.26× · Financials median 18.62× (n=267) 2017-05-31 · P/E 7.77× · Financials median 17.91× (n=267) 2017-06-30 · P/E 8.94× · Financials median 18.86× (n=267) 2017-07-31 · P/E 9.02× · Financials median 18.76× (n=267) 2017-08-31 · P/E 8.93× · Financials median 17.97× (n=268) 2017-09-30 · P/E 9.89× · Financials median 19.32× (n=268) 2017-10-31 · P/E 10.44× · Financials median 19.57× (n=268) 2017-11-30 · P/E 9.90× · Financials median 20.09× (n=268) 2017-12-31 · P/E 9.63× · Financials median 19.73× (n=268) 2018-01-31 · P/E 14.09× · Financials median 20.01× (n=269) 2018-02-28 · P/E 12.83× · Financials median 19.26× (n=266) 2018-03-31 · P/E 12.57× · Financials median 19.27× (n=270) 2018-04-30 · P/E 12.23× · Financials median 19.76× (n=271) 2018-05-31 · P/E 12.87× · Financials median 20.26× (n=271) 2018-06-30 · P/E 18.53× · Financials median 19.81× (n=271) 2018-07-31 · P/E 16.68× · Financials median 20.05× (n=271) 2018-08-31 · P/E 19.80× · Financials median 20.53× (n=270) 2018-09-30 · P/E 19.09× · Financials median 19.29× (n=270) 2018-10-31 · P/E 16.94× · Financials median 17.94× (n=271) 2018-11-30 · P/E 18.19× · Financials median 18.66× (n=271) 2018-12-31 · P/E 17.07× · Financials median 16.61× (n=271) 2019-01-31 · P/E 17.31× · Financials median 17.78× (n=271) 2019-02-28 · P/E 20.53× · Financials median 15.42× (n=278) 2019-03-31 · P/E 19.55× · Financials median 13.05× (n=288) 2019-04-30 · P/E 21.70× · Financials median 13.81× (n=289) 2019-05-31 · P/E 32.66× · Financials median 13.08× (n=290) 2019-06-30 · P/E 40.52× · Financials median 13.87× (n=290) 2019-07-31 · P/E 31.29× · Financials median 14.06× (n=290) 2019-08-31 · P/E 32.81× · Financials median 13.25× (n=291) 2019-09-30 · P/E 31.48× · Financials median 13.87× (n=291) 2019-10-31 · P/E 25.63× · Financials median 14.19× (n=291) 2019-11-30 · P/E 23.45× · Financials median 14.54× (n=291) 2019-12-31 · P/E 21.33× · Financials median 14.82× (n=291) 2020-01-31 · P/E 21.35× · Financials median 13.87× (n=291) 2020-02-29 · P/E 19.28× · Financials median 11.66× (n=296) 2020-03-31 · P/E 13.48× · Financials median 8.58× (n=302) 2020-04-30 · P/E 16.75× · Financials median 9.25× (n=306) 2020-05-31 · P/E 18.79× · Financials median 9.09× (n=306) 2020-06-30 · P/E 18.51× · Financials median 9.30× (n=308) 2020-07-31 · P/E 20.99× · Financials median 9.17× (n=310) 2020-08-31 · P/E 25.70× · Financials median 9.36× (n=310) 2020-09-30 · P/E 29.82× · Financials median 8.76× (n=315) 2020-10-31 · P/E 23.73× · Financials median 9.60× (n=315) 2020-11-30 · P/E 31.90× · Financials median 10.90× (n=315) 2020-12-31 · P/E 28.88× · Financials median 11.72× (n=317) 2021-01-31 · P/E 40.51× · Financials median 11.97× (n=317) 2021-02-28 · P/E 35.75× · Financials median 14.33× (n=316) 2021-03-31 · P/E 36.66× · Financials median 14.59× (n=397) 2021-04-30 · P/E 36.93× · Financials median 14.96× (n=398) 2021-05-31 · P/E 45.37× · Financials median 15.29× (n=398) 2021-06-30 · P/E 12.11× · Financials median 14.64× (n=400) 2021-07-31 · P/E 14.33× · Financials median 14.48× (n=400) 2021-08-31 · P/E 14.35× · Financials median 15.08× (n=401) 2021-09-30 · P/E 14.33× · Financials median 15.02× (n=403) 2021-10-31 · P/E 14.01× · Financials median 15.48× (n=403) 2021-11-30 · P/E 15.53× · Financials median 15.04× (n=404) 2021-12-31 · P/E 18.55× · Financials median 15.46× (n=406) 2022-01-31 · P/E 14.28× · Financials median 15.53× (n=406) 2022-02-28 · P/E 14.85× · Financials median 12.86× (n=420) 2022-03-31 · P/E 14.50× · Financials median 10.66× (n=449) 2022-04-30 · P/E 14.26× · Financials median 9.86× (n=449) 2022-05-31 · P/E 17.48× · Financials median 10.10× (n=451) 2022-06-30 · P/E 13.25× · Financials median 9.39× (n=452) 2022-07-31 · P/E 13.08× · Financials median 9.84× (n=453) 2022-08-31 · P/E 13.72× · Financials median 9.69× (n=454) 2022-09-30 · P/E 11.43× · Financials median 9.25× (n=453) 2022-10-31 · P/E 9.59× · Financials median 10.17× (n=457) 2022-11-30 · P/E 8.37× · Financials median 10.47× (n=458) 2022-12-31 · P/E 7.79× · Financials median 10.04× (n=459) 2023-01-31 · P/E 11.30× · Financials median 10.47× (n=460) 2023-02-28 · P/E 11.02× · Financials median 11.06× (n=453) 2023-03-31 · P/E 9.83× · Financials median 9.24× (n=441) 2023-04-30 · P/E 11.91× · Financials median 8.85× (n=441) 2023-05-31 · P/E 13.13× · Financials median 8.24× (n=441) 2023-06-30 · P/E 37.23× · Financials median 8.78× (n=441) 2023-07-31 · P/E 43.86× · Financials median 9.85× (n=443) 2023-08-31 · P/E 37.45× · Financials median 9.10× (n=444) 2023-09-30 · P/E 35.29× · Financials median 8.68× (n=444) 2023-10-31 · P/E 27.39× · Financials median 8.46× (n=444) 2023-11-30 · P/E 30.96× · Financials median 9.36× (n=443) 2023-12-31 · P/E 36.26× · Financials median 10.65× (n=443) 2024-01-31 · P/E 36.48× · Financials median 10.11× (n=443) 2024-02-29 · P/E 33.27× · Financials median 10.38× (n=441) 2024-03-31 · P/E 40.27× · Financials median 11.56× (n=450) 2024-04-30 · P/E 38.21× · Financials median 10.90× (n=447) 2024-05-31 · P/E 9.78× · Financials median 11.23× (n=448) 2024-06-30 · P/E 9.40× · Financials median 11.43× (n=450) 2024-07-31 · P/E 9.29× · Financials median 12.95× (n=449) 2024-08-31 · P/E 8.97× · Financials median 13.06× (n=448) 2024-09-30 · P/E 8.98× · Financials median 13.08× (n=446) 2024-10-31 · P/E 8.68× · Financials median 13.44× (n=445) 2024-11-30 · P/E 9.20× · Financials median 14.85× (n=445) 2024-12-31 · P/E 8.56× · Financials median 13.62× (n=446) 2025-01-31 · P/E 10.74× · Financials median 14.02× (n=446) 2025-02-28 · P/E 10.26× · Financials median 13.53× (n=463) 2025-03-31 · P/E 9.63× · Financials median 12.58× (n=467) 2025-04-30 · P/E 9.83× · Financials median 12.17× (n=467) 2025-05-31 · P/E 9.53× · Financials median 12.72× (n=467) 2025-06-30 · P/E 10.19× · Financials median 13.25× (n=465) 2025-07-31 · P/E 9.71× · Financials median 13.19× (n=466) 2025-08-31 · P/E 10.58× · Financials median 14.11× (n=470) 2025-09-30 · P/E 10.43× · Financials median 13.80× (n=474) 2025-10-31 · P/E 7.86× · Financials median 13.25× (n=475) 2025-11-30 · P/E 9.54× · Financials median 13.84× (n=475) 2025-12-31 · P/E 8.66× · Financials median 14.18× (n=475) 2026-01-31 · P/E 7.48× · Financials median 14.80× (n=475) 2026-02-28 · P/E 8.32× · Financials median 13.41× (n=479) 2026-03-31 · P/E 8.33× · Financials median 12.39× (n=499) 2026-04-30 · P/E 9.08× · Financials median 13.25× (n=498) 2026-05-31 · P/E 10.18× · Financials median 13.11× (n=498) 2026-06-30 · P/E 32.53× · Financials median 14.13× (n=497) 2026-07-14 · P/E 28.53× · Financials median 14.36× (n=572) 2026-08-01 · P/E 26.32× · Financials median 14.57× (n=568) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 27.36× · $188.27 (2026-08-21 close)
Filed earnings only.
Own median 12.11× × $6.88 = $83.33 vs the $188.27 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 4.79× $32.94 −82.5% 25th percentile 8.56× $58.87 −68.7% median 12.11× $83.33 −55.7% 75th percentile 20.53× $141.28 −25.0% 90th percentile 33.27× $228.87 +21.6% today 27.36× $188.27 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $6.88 · close $188.27 (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.
