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 |
|---|
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
SC SCVL SHOE CARNIVAL INC FY ended Mar 20, 2026 | $13.84 | $375.77M | $527.76M | $1.14B | $102.16M | $52.27M | 7.28x | 0.33x | 5.15x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.48 | $419.20M | $1.34B | $2.76B | $68.89M | -$6.69M | -59.43x | 0.15x | 14.60x |
DB DBI Designer Brands Inc. FY ended Jan 31, 2026 | $5.58 | $507.55M | $1.78B | $2.89B | $33.48M | -$8.37M | -32.82x | 0.18x | 22.26x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
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 | 11.56x | 3/5 | $413.50M | $37.23 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.22x | 3/5 | $534.68M | $48.14 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -28.32x | 3/5 | -$375.81M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
SC SCVL SHOE CARNIVAL INC FY ended Mar 20, 2026 | $13.84 | $375.77M | $527.76M | $1.14B | $102.16M | $52.27M | 7.28x | 0.33x | 5.15x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.48 | $419.20M | $1.34B | $2.76B | $68.89M | -$6.69M | -59.43x | 0.15x | 14.60x |
DB DBI Designer Brands Inc. FY ended Jan 31, 2026 | $5.58 | $507.55M | $1.78B | $2.89B | $33.48M | -$8.37M | -32.82x | 0.18x | 22.26x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
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 | 11.56x | 3/5 | $413.50M | $37.23 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.22x | 3/5 | $534.68M | $48.14 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -28.32x | 3/5 | -$375.81M | — | Peer averages are not economically meaningful for this method. |
