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 |
|---|
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
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 |
CA CAG CONAGRA BRANDS INC. FY ended Jun 28, 2026 | $16.09 | $7.70B | $13.02B | $11.28B | -$1.13B | -$1.92B | -4.02x | 0.68x | — |
TH THS TreeHouse Foods, Inc. FY ended Jan 31, 2025 | — | — | — | $3.35B | $255.00M | $26.90M | — | — | — |
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 | 17.51x | 2/4 | $29.52B | $84.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.31x | 3/4 | $16.73B | $48.07 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -80.07x | 3/4 | -$107.53B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
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 |
CA CAG CONAGRA BRANDS INC. FY ended Jun 28, 2026 | $16.09 | $7.70B | $13.02B | $11.28B | -$1.13B | -$1.92B | -4.02x | 0.68x | — |
TH THS TreeHouse Foods, Inc. FY ended Jan 31, 2025 | — | — | — | $3.35B | $255.00M | $26.90M | — | — | — |
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 | 17.51x | 2/4 | $29.52B | $84.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.31x | 3/4 | $16.73B | $48.07 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -80.07x | 3/4 | -$107.53B | — | Peer averages are not economically meaningful for this method. |
