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 |
|---|
SB SBUX STARBUCKS CORP FY ended Nov 07, 2025 | $107.85 | $122.95B | $149.56B | $37.18B | $3.07B | $1.86B | 66.17x | 3.31x | 40.91x |
CM CMG CHIPOTLE MEXICAN GRILL INC FY ended Jan 30, 2026 | $38.03 | $48.12B | $50.75B | $11.93B | $2.01B | $1.54B | 33.36x | 4.04x | 25.26x |
YU YUM YUM BRANDS INC FY ended Feb 17, 2026 | $153.86 | $41.99B | $52.55B | $8.21B | $2.69B | $1.56B | 27.72x | 5.11x | 19.53x |
QS QSR Restaurant Brands International Inc. FY ended Dec 31, 2025 | $78.26 | $27.33B | $38.21B | $9.43B | $2.55B | $1.08B | 33.30x | 2.90x | 14.92x |
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 | 25.28x | 4/4 | $306.16B | $432.65 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.84x | 4/4 | $103.17B | $145.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.14x | 4/4 | $343.70B | $485.69 | 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 |
|---|---|---|---|---|---|---|---|---|---|
SB SBUX STARBUCKS CORP FY ended Nov 07, 2025 | $107.85 | $122.95B | $149.56B | $37.18B | $3.07B | $1.86B | 66.17x | 3.31x | 40.91x |
CM CMG CHIPOTLE MEXICAN GRILL INC FY ended Jan 30, 2026 | $38.03 | $48.12B | $50.75B | $11.93B | $2.01B | $1.54B | 33.36x | 4.04x | 25.26x |
YU YUM YUM BRANDS INC FY ended Feb 17, 2026 | $153.86 | $41.99B | $52.55B | $8.21B | $2.69B | $1.56B | 27.72x | 5.11x | 19.53x |
QS QSR Restaurant Brands International Inc. FY ended Dec 31, 2025 | $78.26 | $27.33B | $38.21B | $9.43B | $2.55B | $1.08B | 33.30x | 2.90x | 14.92x |
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 | 25.28x | 4/4 | $306.16B | $432.65 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.84x | 4/4 | $103.17B | $145.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.14x | 4/4 | $343.70B | $485.69 | Included in the active peer mix. |
