Multiples & cost of capital $100.74 · 2026-08-19 · marketstack Size & multiples Market Cap $19.21B Enterprise Value ⓘ $26.28B P/E (TTM) 28.38× PEG (trailing) 0.59× P/S 2.26× P/FCF 12.62× EV/EBITDA ⓘ 11.36× EV/EBIT 21.81× EV/Sales 3.09× EV/FCF 17.26× FCF Yield ⓘ 7.93% Buyback Yield 3.91% Owner Earnings Yield — Shareholder Yield 4.89% Cost of capital & EVAmethodology → Beta (5y monthly) 0.47 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.44% WACC — ROIC ⓘ 4.93% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.55 · revenue TTM $8.51B · FCF TTM $1.52B
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. 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 27.93× sits at the 53rd percentile of its own 115-month range (2015-02→2026-08) — own median 26.37×, 11.31×–165.35× range
Own history, not peers · point-in-time, filing-date honest
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 27.93× 26.37× P/E — own p10–p90 15.78×–129.45×; range 11.31×–165.35×; median 26.37×; today 27.93× · 115 monthly observations 53rd −0.62σ 24.86× 115 · 115 ▸ ROE 5.6% 3.2% ROE — own p10–p90 −1.1%–9.6%; range −3.3%–16.9%; median 3.2%; today 5.6% · 127 monthly observations 59th +0.15σ −36.9% 127 · 11 ▸ ROIC 4.9% 3.8% ROIC — own p10–p90 0.3%–6.2%; range 0.1%–7.0%; median 3.8%; today 4.9% · 127 monthly observations 69th +0.58σ −15.4% 127 · 11 ▸ Net Margin 8.6% 5.9% Net Margin — own p10–p90 −4.0%–20.5%; range −4.8%–23.2%; median 5.9%; today 8.6% · 114 monthly observations 55th +0.10σ −21.3% 114 · 10 ▸ 12M Momentum −2.7% 1.5% 12M Momentum — own p10–p90 −19.3%–23.1%; range −31.4%–59.5%; median 1.5%; today −2.7% · 141 monthly observations 37th −0.38σ 5.1% 141 · 139 ▸ EPS Growth 3Y 47.8% 32.4% no band (55 mo · 5 distinct) — — 8.4% 55 · 5 ▸ Sales Growth 3Y 5.9% 1.3% Sales Growth 3Y — own p10–p90 −7.7%–6.5%; range −7.7%–6.5%; median 1.3%; today 5.9% · 79 monthly observations 80th +1.17σ 9.0% 79 · 7 Market Cap $18.91B 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 · point-in-time monthly 115 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 176.13× 0.53× 26.37× Today (live screener basis): 27.93× 2015-02-28 · P/E 27.83× · Health Care median 29.29× (n=64) 2015-03-31 · P/E 27.17× · Health Care median 29.97× (n=80) 2015-04-30 · P/E 25.39× · Health Care median 29.11× (n=81) 2015-05-31 · P/E 26.37× · Health Care median 30.78× (n=81) 2015-06-30 · P/E 25.25× · Health Care median 31.67× (n=82) 2015-07-31 · P/E 24.06× · 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 21.71× · Health Care median 27.71× (n=83) 2015-10-31 · P/E 24.17× · Health Care median 28.26× (n=83) 2015-11-30 · P/E 23.35× · Health Care median 30.15× (n=83) 2015-12-31 · P/E 23.71× · Health Care median 31.92× (n=83) 2016-01-31 · P/E 22.95× · Health Care median 31.23× (n=83) 2016-02-29 · P/E 122.07× · Health Care median 30.71× (n=81) 2016-03-31 · P/E 134.45× · Health Care median 31.86× (n=81) 2016-04-30 · P/E 145.97× · Health Care median 32.24× (n=81) 2016-05-31 · P/E 153.97× · Health Care median 31.67× (n=81) 2016-06-30 · P/E 151.78× · Health Care median 33.88× (n=80) 2016-07-31 · P/E 165.35× · Health Care median 32.98× (n=80) 2016-08-31 · P/E 163.42× · Health Care median 31.21× (n=81) 2016-09-30 · P/E 163.94× · Health Care median 31.04× (n=79) 2016-10-31 · P/E 132.90× · Health Care median 30.85× (n=80) 2016-11-30 · P/E 128.43× · Health Care median 29.44× (n=79) 2016-12-31 · P/E 130.12× · Health Care median 31.29× (n=79) 2017-01-31 · P/E 149.20× · Health Care median 31.08× (n=79) 2017-02-28 · P/E 147.62× · Health Care median 32.96× (n=87) 2017-03-31 · P/E 78.51× · Health Care median 32.48× (n=91) 2017-04-30 · P/E 76.93× · Health Care median 33.50× (n=91) 2017-05-31 · P/E 76.65× · Health Care median 34.71× (n=90) 2017-06-30 · P/E 82.56× · Health Care median 33.83× (n=90) 2017-07-31 · P/E 78.00× · Health Care median 35.03× (n=90) 2017-08-31 · P/E 73.47× · Health Care median 38.00× (n=91) 2017-09-30 · P/E 75.28× · Health Care median 38.53× (n=91) 2017-10-31 · P/E 78.20× · Health Care median 37.28× (n=91) 2017-11-30 · P/E 75.29× · Health Care median 38.88× (n=91) 2017-12-31 · P/E 77.59× · Health Care median 37.78× (n=92) 2018-01-31 · P/E 81.73× · Health Care median 41.25× (n=92) 2018-02-28 · P/E 12.68× · Health Care median 39.70× (n=91) 2018-03-31 · P/E 11.89× · Health Care median 43.95× (n=92) 2018-04-30 · P/E 12.56× · Health Care median 43.41× (n=92) 2018-05-31 · P/E 12.16× · Health Care median 46.25× (n=93) 2018-06-30 · P/E 12.16× · Health Care median 45.87× (n=93) 2018-07-31 · P/E 13.69× · Health Care median 48.94× (n=93) 2018-08-31 · P/E 13.49× · Health Care median 50.87× (n=93) 2018-09-30 · P/E 14.34× · Health Care median 51.60× (n=93) 2018-10-31 · P/E 12.39× · Health Care median 47.96× (n=93) 2018-11-30 · P/E 12.77× · Health Care median 48.84× (n=93) 2018-12-31 · P/E 11.31× · Health Care median 46.13× (n=93) 2019-01-31 · P/E 11.95× · Health Care median 48.50× (n=93) 2020-02-29 · P/E 24.17× · Health Care median 30.95× (n=103) 2020-03-31 · P/E 17.94× · Health Care median 28.32× (n=109) 2020-04-30 · P/E 21.25× · Health Care median 31.06× (n=114) 2020-05-31 · P/E 22.42× · Health Care median 34.35× (n=115) 2020-06-30 · P/E 21.19× · Health Care median 32.51× (n=115) 2020-07-31 · P/E 23.94× · Health Care median 33.67× (n=115) 2020-08-31 · P/E 25.00× · Health Care median 34.74× (n=116) 2020-09-30 · P/E 24.16× · Health Care median 33.66× (n=118) 2020-10-31 · P/E 23.45× · Health Care median 33.12× (n=118) 2020-11-30 · P/E 26.47× · Health Care median 38.18× (n=116) 2020-12-31 · P/E 27.35× · Health Care median 40.27× (n=116) 2021-01-31 · P/E 27.27× · Health Care median 39.86× (n=116) 2022-02-28 · P/E 64.65× · Health Care median 26.35× (n=145) 2022-03-31 · P/E 66.96× · Health Care median 28.18× (n=156) 2022-04-30 · P/E 63.22× · Health Care median 26.73× (n=160) 2022-05-31 · P/E 62.94× · Health Care median 26.77× (n=160) 2022-06-30 · P/E 55.01× · Health Care median 24.68× (n=161) 2022-07-31 · P/E 57.80× · Health Care median 27.65× (n=160) 2022-08-31 · P/E 55.66× · Health Care median 24.64× (n=161) 2022-09-30 · P/E 54.74× · Health Care median 22.95× (n=160) 2022-10-31 · P/E 59.35× · Health Care median 25.43× (n=162) 2022-11-30 · P/E 62.88× · Health Care median 26.81× (n=163) 2022-12-31 · P/E 66.75× · Health Care median 25.06× (n=163) 2023-01-31 · P/E 66.67× · Health Care median 27.50× (n=164) 2023-02-28 · P/E 112.61× · Health Care median 26.07× (n=150) 2023-03-31 · P/E 117.45× · Health Care median 24.25× (n=145) 2023-04-30 · P/E 125.85× · Health Care median 25.15× (n=144) 2023-05-31 · P/E 115.76× · Health Care median 24.47× (n=144) 2023-06-30 · P/E 132.36× · Health Care median 26.72× (n=143) 2023-07-31 · P/E 125.59× · Health Care median 27.37× (n=142) 2023-08-31 · P/E 108.29× · Health Care median 26.11× (n=142) 2023-09-30 · P/E 102.02× · Health Care median 24.68× (n=142) 2023-10-31 · P/E 94.92× · Health Care median 23.19× (n=143) 2023-11-30 · P/E 105.74× · Health Care median 24.21× (n=144) 2023-12-31 · P/E 110.64× · Health Care median 25.88× (n=144) 2024-01-31 · P/E 114.18× · Health Care median 26.13× (n=144) 2024-02-29 · P/E 25.48× · Health Care median 29.98× (n=148) 2024-03-31 · P/E 27.05× · Health Care median 31.30× (n=144) 2024-04-30 · P/E 24.65× · Health Care median 28.63× (n=145) 2024-05-31 · P/E 23.60× · Health Care median 30.05× (n=147) 2024-06-30 · P/E 22.24× · Health Care median 30.83× (n=147) 2024-07-31 · P/E 22.82× · Health Care median 31.37× (n=147) 2024-08-31 · P/E 23.66× · Health Care median 32.63× (n=148) 2024-09-30 · P/E 22.12× · Health Care median 32.73× (n=148) 2024-10-31 · P/E 21.91× · Health Care median 31.09× (n=148) 2024-11-30 · P/E 22.97× · Health Care median 31.92× (n=147) 2024-12-31 · P/E 21.65× · Health Care median 30.38× (n=148) 2025-01-31 · P/E 22.43× · Health Care median 32.44× (n=148) 2025-02-28 · P/E 23.55× · Health Care median 27.52× (n=158) 2025-03-31 · P/E 25.55× · Health Care median 26.16× (n=166) 2025-04-30 · P/E 23.26× · Health Care median 25.25× (n=163) 2025-05-31 · P/E 20.81× · Health Care median 25.51× (n=162) 2025-06-30 · P/E 20.59× · Health Care median 24.85× (n=161) 2025-07-31 · P/E 20.69× · Health Care median 24.55× (n=163) 2025-08-31 · P/E 23.95× · Health Care median 26.37× (n=161) 2025-09-30 · P/E 22.23× · Health Care median 25.19× (n=162) 2025-10-31 · P/E 22.70× · Health Care median 24.53× (n=163) 2025-11-30 · P/E 22.01× · Health Care median 26.12× (n=164) 2025-12-31 · P/E 20.30× · Health Care median 26.21× (n=163) 2026-01-31 · P/E 19.65× · Health Care median 26.51× (n=164) 2026-02-28 · P/E 27.73× · Health Care median 24.67× (n=173) 2026-03-31 · P/E 25.47× · Health Care median 21.87× (n=182) 2026-04-30 · P/E 23.22× · Health Care median 22.31× (n=182) 2026-05-31 · P/E 23.19× · Health Care median 22.12× (n=182) 2026-06-30 · P/E 24.25× · Health Care median 22.30× (n=182) 2026-07-14 · P/E 26.50× · Health Care median 23.05× (n=239) 2026-08-01 · P/E 26.75× · Health Care median 24.86× (n=223) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 28.38× · $100.74 (2026-08-19 close)
Filed earnings only.
Own median 26.37× × $3.55 = $93.62 vs the $100.74 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 15.78× $56.02 −44.4% 25th percentile 22.57× $80.11 −20.5% median 26.37× $93.62 −7.1% 75th percentile 78.10× $277.26 +175.2% 90th percentile 129.45× $459.53 +356.2% today 28.38× $100.74 —
▸ Show the arithmetic for every rowReference computation · 115 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $3.55 · close $100.74 (2026-08-19)ⓘ 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.
