Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap |
|---|
| Enterprise Value |
|---|
| Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
VM VMI VALMONT INDUSTRIES INC FY ended Feb 20, 2026 | $476.28 | $9.19B | $10.15B | $4.10B | $519.45M | $350.27M | 28.37x | 2.24x | 18.18x |
AO AOS SMITH A O CORP FY ended Dec 31, 2025 | $60.38 | $4.57B | $5.24B | $3.83B | $743.40M | $546.20M | 15.68x | 1.19x | 6.93x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.22 | $25.46B | $29.32B | $15.88B | $2.81B | $1.58B | 16.46x | 1.60x | 9.71x |
FN FN Fabrinet FY ended Aug 07, 2026 | $414.36 | $14.85B | $15.20B | $4.64B | $624.99M | $473.03M | 31.75x | 3.20x | 24.31x |
WO WOR WORTHINGTON ENTERPRISES, INC. FY ended Jul 23, 2026 | $57.32 | $2.80B | $2.64B | $1.38B | $264.68M | $156.09M | 18.25x | 2.03x | 9.51x |
ST STLD STEEL DYNAMICS INC FY ended Feb 25, 2026 | $234.67 | $33.63B | $34.72B | $18.18B | $2.11B | $1.19B | 29.37x | 1.85x | 15.31x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 14.15x | 6/6 | $7.72B | $257.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.02x | 6/6 | $3.33B | $110.90 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.31x | 6/6 | $7.40B | $246.13 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
VM VMI VALMONT INDUSTRIES INC FY ended Feb 20, 2026 | $476.28 | $9.19B | $10.15B | $4.10B | $519.45M | $350.27M | 28.37x | 2.24x | 18.18x |
AO AOS SMITH A O CORP FY ended Dec 31, 2025 | $60.38 | $4.57B | $5.24B | $3.83B | $743.40M | $546.20M | 15.68x | 1.19x | 6.93x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.22 | $25.46B | $29.32B | $15.88B | $2.81B | $1.58B | 16.46x | 1.60x | 9.71x |
FN FN Fabrinet FY ended Aug 07, 2026 | $414.36 | $14.85B | $15.20B | $4.64B | $624.99M | $473.03M | 31.75x | 3.20x | 24.31x |
WO WOR WORTHINGTON ENTERPRISES, INC. FY ended Jul 23, 2026 | $57.32 | $2.80B | $2.64B | $1.38B | $264.68M | $156.09M | 18.25x | 2.03x | 9.51x |
ST STLD STEEL DYNAMICS INC FY ended Feb 25, 2026 | $234.67 | $33.63B | $34.72B | $18.18B | $2.11B | $1.19B | 29.37x | 1.85x | 15.31x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 14.15x | 6/6 | $7.72B | $257.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.02x | 6/6 | $3.33B | $110.90 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.31x | 6/6 | $7.40B | $246.13 | Included in the active peer mix. |
