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 |
HR HRL HORMEL FOODS CORP /DE/ FY ended Oct 26, 2025 | $21.57 | $11.88B | $14.43B | $12.11B | $993.31M | $478.20M | 24.79x | 0.98x | 13.51x |
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 | — |
KH KHC Kraft Heinz Co FY ended Feb 07, 2026 | $25.70 | $30.48B | $22.99B | $24.94B | -$3.53B | -$5.85B | -5.21x | 1.22x | — |
CP CPB CAMPBELL'S Co FY ended Sep 10, 2025 | $23.39 | $6.98B | $9.90B | $10.25B | $1.58B | $602.00M | 11.64x | 0.68x | 4.93x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
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 | 17.78x | 5/7 | $20.98B | $78.00 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.20x | 7/7 | $8.22B | $30.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -43.04x | 7/7 | -$33.98B | — | 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 |
HR HRL HORMEL FOODS CORP /DE/ FY ended Oct 26, 2025 | $21.57 | $11.88B | $14.43B | $12.11B | $993.31M | $478.20M | 24.79x | 0.98x | 13.51x |
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 | — |
KH KHC Kraft Heinz Co FY ended Feb 07, 2026 | $25.70 | $30.48B | $22.99B | $24.94B | -$3.53B | -$5.85B | -5.21x | 1.22x | — |
CP CPB CAMPBELL'S Co FY ended Sep 10, 2025 | $23.39 | $6.98B | $9.90B | $10.25B | $1.58B | $602.00M | 11.64x | 0.68x | 4.93x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
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 | 17.78x | 5/7 | $20.98B | $78.00 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.20x | 7/7 | $8.22B | $30.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -43.04x | 7/7 | -$33.98B | — | Peer averages are not economically meaningful for this method. |
