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 |
|---|
SL SLGN SILGAN HOLDINGS INC FY ended Feb 01, 2026 | $42.10 | $4.45B | $7.80B | $6.48B | $920.17M | $288.40M | 15.59x | 0.69x | 7.06x |
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.39 | $21.42B | $23.66B | $8.99B | $1.68B | $774.10M | 28.02x | 2.38x | 14.05x |
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 |
BA BALL BALL Corp FY ended Feb 17, 2026 | $63.77 | $16.88B | $23.35B | $13.16B | $2.04B | $915.00M | 19.32x | 1.28x | 11.46x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
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 | 141.11x | 6/6 | $76.14B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.12x | 6/6 | $6.08B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -28.32x | 6/6 | -$7.61B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
SL SLGN SILGAN HOLDINGS INC FY ended Feb 01, 2026 | $42.10 | $4.45B | $7.80B | $6.48B | $920.17M | $288.40M | 15.59x | 0.69x | 7.06x |
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.39 | $21.42B | $23.66B | $8.99B | $1.68B | $774.10M | 28.02x | 2.38x | 14.05x |
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 |
BA BALL BALL Corp FY ended Feb 17, 2026 | $63.77 | $16.88B | $23.35B | $13.16B | $2.04B | $915.00M | 19.32x | 1.28x | 11.46x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
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 | 141.11x | 6/6 | $76.14B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.12x | 6/6 | $6.08B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -28.32x | 6/6 | -$7.61B | — | Peer averages are not economically meaningful for this method. |
