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 |
|---|
LE LEE LEE ENTERPRISES, Inc FY ended Oct 31, 2025 | $8.38 | $186.81M | $632.71M | $562.34M | $15.88M | -$37.59M | -1.35x | 0.33x | 23.30x |
NX NXST NEXSTAR MEDIA GROUP, INC. FY ended Feb 26, 2026 | $180.93 | $5.57B | $7.39B | $4.95B | $763.16M | $109.00M | 60.31x | 1.13x | 6.49x |
DJ DJCO DAILY JOURNAL CORP FY ended Dec 16, 2025 | $633.54 | $872.99M | $346.98M | $87.70M | $153.54M | $112.14M | 7.78x | 9.95x | 2.24x |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.34 | $18.15B | $19.65B | $9.03B | $1.45B | $573.00M | 30.43x | 2.01x | 11.35x |
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 | 15.71x | 4/4 | $8.63B | $53.28 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.36x | 4/4 | $9.48B | $58.49 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.29x | 4/4 | $8.36B | $51.56 | 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 |
|---|---|---|---|---|---|---|---|---|---|
LE LEE LEE ENTERPRISES, Inc FY ended Oct 31, 2025 | $8.38 | $186.81M | $632.71M | $562.34M | $15.88M | -$37.59M | -1.35x | 0.33x | 23.30x |
NX NXST NEXSTAR MEDIA GROUP, INC. FY ended Feb 26, 2026 | $180.93 | $5.57B | $7.39B | $4.95B | $763.16M | $109.00M | 60.31x | 1.13x | 6.49x |
DJ DJCO DAILY JOURNAL CORP FY ended Dec 16, 2025 | $633.54 | $872.99M | $346.98M | $87.70M | $153.54M | $112.14M | 7.78x | 9.95x | 2.24x |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.34 | $18.15B | $19.65B | $9.03B | $1.45B | $573.00M | 30.43x | 2.01x | 11.35x |
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 | 15.71x | 4/4 | $8.63B | $53.28 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.36x | 4/4 | $9.48B | $58.49 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.29x | 4/4 | $8.36B | $51.56 | Included in the active peer mix. |
