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 |
|---|
M M Macy's, Inc. FY ended Feb 28, 2026 | $22.42 | $5.90B | $5.66B | $22.62B | $993.00M | $642.00M | 9.66x | 0.26x | 3.73x |
KS KSS KOHLS Corp FY ended Mar 13, 2026 | $19.21 | $2.18B | $8.21B | $15.53B | $639.00M | $272.00M | 8.07x | 0.14x | 8.79x |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $131.31 | $144.44B | $154.98B | $60.37B | $7.38B | $5.49B | 26.96x | 2.39x | 20.80x |
JW JWN NORDSTROM INC FY ended Mar 14, 2025 | — | — | — | $15.02B | $1.17B | $294.00M | — | — | — |
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 | 8.06x | 3/4 | $6.02B | $385.54 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.93x | 3/4 | $6.11B | $391.33 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.90x | 3/4 | $8.50B | $543.99 | 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 |
|---|---|---|---|---|---|---|---|---|---|
M M Macy's, Inc. FY ended Feb 28, 2026 | $22.42 | $5.90B | $5.66B | $22.62B | $993.00M | $642.00M | 9.66x | 0.26x | 3.73x |
KS KSS KOHLS Corp FY ended Mar 13, 2026 | $19.21 | $2.18B | $8.21B | $15.53B | $639.00M | $272.00M | 8.07x | 0.14x | 8.79x |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $131.31 | $144.44B | $154.98B | $60.37B | $7.38B | $5.49B | 26.96x | 2.39x | 20.80x |
JW JWN NORDSTROM INC FY ended Mar 14, 2025 | — | — | — | $15.02B | $1.17B | $294.00M | — | — | — |
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 | 8.06x | 3/4 | $6.02B | $385.54 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.93x | 3/4 | $6.11B | $391.33 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.90x | 3/4 | $8.50B | $543.99 | Included in the active peer mix. |
