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 |
|---|
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $123.43 | $5.92B | $8.60B | $4.04B | $313.61M | -$81.20M | -82.29x | 1.46x | 21.97x |
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $87.14 | $11.89B | $10.88B | $5.47B | $1.40B | $1.02B | 12.41x | 2.17x | 7.74x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
SH SHOO STEVEN MADDEN, LTD. FY ended Feb 25, 2026 | $44.88 | $3.28B | $3.93B | $2.53B | $107.97M | $49.02M | 71.24x | 1.30x | 22.50x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.66 | $373.86M | $812.73M | $2.44B | $73.76M | $13.27M | 26.93x | 0.15x | 10.40x |
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 | 18.11x | 4/5 | $330.65M | $9.84 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.27x | 4/5 | $3.51B | $104.40 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 7.07x | 4/5 | -$47.33M | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $123.43 | $5.92B | $8.60B | $4.04B | $313.61M | -$81.20M | -82.29x | 1.46x | 21.97x |
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $87.14 | $11.89B | $10.88B | $5.47B | $1.40B | $1.02B | 12.41x | 2.17x | 7.74x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
SH SHOO STEVEN MADDEN, LTD. FY ended Feb 25, 2026 | $44.88 | $3.28B | $3.93B | $2.53B | $107.97M | $49.02M | 71.24x | 1.30x | 22.50x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.66 | $373.86M | $812.73M | $2.44B | $73.76M | $13.27M | 26.93x | 0.15x | 10.40x |
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 | 18.11x | 4/5 | $330.65M | $9.84 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.27x | 4/5 | $3.51B | $104.40 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 7.07x | 4/5 | -$47.33M | — | Target fundamentals do not produce a usable positive equity value. |
