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 |
|---|
PG PG PROCTER & GAMBLE Co FY ended Jul 31, 2026 | $143.78 | $334.21B | $358.00B | $87.03B | $21.34B | $16.05B | 21.72x | 3.84x | 16.12x |
CL CL COLGATE PALMOLIVE CO FY ended Jan 31, 2026 | $90.75 | $72.34B | $82.79B | $20.38B | $3.28B | $2.13B | 34.51x | 3.55x | 25.26x |
CL CLX CLOROX CO /DE/ FY ended Jul 23, 2025 | $102.53 | $12.40B | $14.69B | $7.10B | $1.17B | $810.00M | 15.73x | 1.75x | 11.56x |
CH CHD CHURCH & DWIGHT CO INC /DE/ FY ended Feb 09, 2026 | $101.26 | $24.02B | $23.23B | $6.20B | $1.26B | $736.80M | 33.53x | 3.87x | 17.11x |
EP EPC EDGEWELL PERSONAL CARE Co FY ended Oct 31, 2025 | $29.05 | $1.34B | $2.28B | $2.22B | $181.70M | $25.40M | 54.81x | 0.60x | 8.79x |
JN JNJ JOHNSON & JOHNSON FY ended Feb 06, 2026 | $268.04 | $645.95B | $703.36B | $94.19B | $37.95B | $26.80B | 24.30x | 6.86x | 17.67x |
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 | 16.16x | 6/6 | $48.62B | $146.19 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.41x | 6/6 | $56.10B | $168.69 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 30.77x | 6/6 | $62.18B | $186.95 | 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 |
|---|---|---|---|---|---|---|---|---|---|
PG PG PROCTER & GAMBLE Co FY ended Jul 31, 2026 | $143.78 | $334.21B | $358.00B | $87.03B | $21.34B | $16.05B | 21.72x | 3.84x | 16.12x |
CL CL COLGATE PALMOLIVE CO FY ended Jan 31, 2026 | $90.75 | $72.34B | $82.79B | $20.38B | $3.28B | $2.13B | 34.51x | 3.55x | 25.26x |
CL CLX CLOROX CO /DE/ FY ended Jul 23, 2025 | $102.53 | $12.40B | $14.69B | $7.10B | $1.17B | $810.00M | 15.73x | 1.75x | 11.56x |
CH CHD CHURCH & DWIGHT CO INC /DE/ FY ended Feb 09, 2026 | $101.26 | $24.02B | $23.23B | $6.20B | $1.26B | $736.80M | 33.53x | 3.87x | 17.11x |
EP EPC EDGEWELL PERSONAL CARE Co FY ended Oct 31, 2025 | $29.05 | $1.34B | $2.28B | $2.22B | $181.70M | $25.40M | 54.81x | 0.60x | 8.79x |
JN JNJ JOHNSON & JOHNSON FY ended Feb 06, 2026 | $268.04 | $645.95B | $703.36B | $94.19B | $37.95B | $26.80B | 24.30x | 6.86x | 17.67x |
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 | 16.16x | 6/6 | $48.62B | $146.19 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.41x | 6/6 | $56.10B | $168.69 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 30.77x | 6/6 | $62.18B | $186.95 | Included in the active peer mix. |
