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 |
|---|
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.71 | $21.45B | $23.69B | $8.99B | $1.68B | $774.10M | 28.05x | 2.39x | 14.07x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.64 | $5.60B | $9.73B | $7.52B | $1.83B | $1.00B | 5.62x | 0.74x | 4.66x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.14 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.55 | $3.42B | -$835.57M | $8.62B | $1.29B | $444.00M | 7.80x | 0.40x | -0.55x |
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 EVExcluded | Enterprise Multiple | 5.52x | 3/4 | -$8.47B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.18x | 3/4 | $27.79B | $52.48 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 13.83x | 3/4 | -$48.62B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.71 | $21.45B | $23.69B | $8.99B | $1.68B | $774.10M | 28.05x | 2.39x | 14.07x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.64 | $5.60B | $9.73B | $7.52B | $1.83B | $1.00B | 5.62x | 0.74x | 4.66x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.14 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.55 | $3.42B | -$835.57M | $8.62B | $1.29B | $444.00M | 7.80x | 0.40x | -0.55x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 5.52x | 3/4 | -$8.47B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.18x | 3/4 | $27.79B | $52.48 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 13.83x | 3/4 | -$48.62B | — | Target fundamentals do not produce a usable positive equity value. |
