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 |
|---|
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
PE PEP PEPSICO INC FY ended Jan 23, 2026 | $141.07 | $192.55B | $214.48B | $93.93B | $14.61B | $8.24B | 23.51x | 2.05x | 12.37x |
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
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 | 21.49x | 3/4 | $9.29B | $17.40 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.90x | 3/4 | $34.94B | $65.47 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -15.10x | 3/4 | $1.32B | $2.48 | 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 |
|---|---|---|---|---|---|---|---|---|---|
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
PE PEP PEPSICO INC FY ended Jan 23, 2026 | $141.07 | $192.55B | $214.48B | $93.93B | $14.61B | $8.24B | 23.51x | 2.05x | 12.37x |
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
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 | 21.49x | 3/4 | $9.29B | $17.40 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.90x | 3/4 | $34.94B | $65.47 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -15.10x | 3/4 | $1.32B | $2.48 | Peer averages are not economically meaningful for this method. |
