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 |
|---|
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $118.44 | $12.88B | $16.66B | $12.37B | $1.93B | $738.00M | 18.56x | 1.04x | 8.65x |
AM AMBP Ardagh Metal Packaging S.A. FY ended Dec 31, 2025 | $5.14 | $3.07B | $8.90B | $5.50B | $11.00M | $11.00M | -257.00x | 0.56x | 808.74x |
RE REYN Reynolds Consumer Products Inc. FY ended Jan 30, 2026 | $24.05 | $5.07B | $6.29B | $3.72B | $616.00M | $301.00M | 16.82x | 1.36x | 8.98x |
SE SEE SEALED AIR CORP/DE FY ended Feb 23, 2026 | — | — | — | $5.36B | $1.01B | $505.50M | — | — | — |
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 | 274.68x | 3/4 | $552.97B | $2,089.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.99x | 3/4 | $13.00B | $49.11 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -73.87x | 3/4 | -$67.59B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $118.44 | $12.88B | $16.66B | $12.37B | $1.93B | $738.00M | 18.56x | 1.04x | 8.65x |
AM AMBP Ardagh Metal Packaging S.A. FY ended Dec 31, 2025 | $5.14 | $3.07B | $8.90B | $5.50B | $11.00M | $11.00M | -257.00x | 0.56x | 808.74x |
RE REYN Reynolds Consumer Products Inc. FY ended Jan 30, 2026 | $24.05 | $5.07B | $6.29B | $3.72B | $616.00M | $301.00M | 16.82x | 1.36x | 8.98x |
SE SEE SEALED AIR CORP/DE FY ended Feb 23, 2026 | — | — | — | $5.36B | $1.01B | $505.50M | — | — | — |
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 | 274.68x | 3/4 | $552.97B | $2,089.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.99x | 3/4 | $13.00B | $49.11 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -73.87x | 3/4 | -$67.59B | — | Peer averages are not economically meaningful for this method. |
