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 |
|---|
HA HAS HASBRO, INC. FY ended Feb 13, 2026 | $94.23 | $13.29B | $12.98B | $5.37B | $215.60M | -$322.40M | -40.97x | 2.48x | 34.71x |
JA JAKK JAKKS PACIFIC INC FY ended Mar 02, 2026 | $25.42 | $290.93M | $315.54M | $570.67M | $26.44M | $9.87M | 29.56x | 0.51x | 11.52x |
DI DIS Walt Disney Co FY ended Nov 05, 2025 | $108.10 | $186.65B | $207.67B | $94.43B | $14.49B | $12.40B | 15.78x | 1.98x | 12.56x |
FN FNKO Funko, Inc. FY ended Dec 31, 2025 | $7.10 | $710.00 | $404.04M | $908.21M | $14.44M | -$67.36M | -5.73x | 0.00x | 21.82x |
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 | 13.63x | 4/4 | $8.23B | $28.82 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.24x | 4/4 | $6.64B | $23.23 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -0.34x | 4/4 | -$134.80M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
HA HAS HASBRO, INC. FY ended Feb 13, 2026 | $94.23 | $13.29B | $12.98B | $5.37B | $215.60M | -$322.40M | -40.97x | 2.48x | 34.71x |
JA JAKK JAKKS PACIFIC INC FY ended Mar 02, 2026 | $25.42 | $290.93M | $315.54M | $570.67M | $26.44M | $9.87M | 29.56x | 0.51x | 11.52x |
DI DIS Walt Disney Co FY ended Nov 05, 2025 | $108.10 | $186.65B | $207.67B | $94.43B | $14.49B | $12.40B | 15.78x | 1.98x | 12.56x |
FN FNKO Funko, Inc. FY ended Dec 31, 2025 | $7.10 | $710.00 | $404.04M | $908.21M | $14.44M | -$67.36M | -5.73x | 0.00x | 21.82x |
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 | 13.63x | 4/4 | $8.23B | $28.82 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.24x | 4/4 | $6.64B | $23.23 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -0.34x | 4/4 | -$134.80M | — | Peer averages are not economically meaningful for this method. |
