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 |
|---|
DO DOW DOW INC. FY ended Jan 15, 2026 | $30.51 | $21.99B | $38.53B | $39.97B | $790.00M | -$2.44B | -8.25x | 0.55x | 48.77x |
CE CE Celanese Corp FY ended Feb 20, 2026 | $45.00 | $4.94B | $16.35B | $9.54B | $205.00M | -$1.17B | -4.23x | 0.52x | 18.54x |
HU HUN Huntsman CORP FY ended Feb 04, 2026 | $9.47 | $1.66B | $2.72B | $5.68B | $269.00M | -$284.00M | -5.74x | 0.29x | 7.65x |
CF CF CF Industries Holdings, Inc. FY ended Jan 30, 2026 | $125.79 | $19.04B | $21.39B | $7.08B | $2.40B | $1.80B | 14.02x | 2.69x | 8.42x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.22 | $25.46B | $29.32B | $15.88B | $2.81B | $1.58B | 16.46x | 1.60x | 9.71x |
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 | 10.31x | 5/5 | $2.32B | $20.38 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.13x | 5/5 | $7.66B | $67.22 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 2.45x | 5/5 | -$248.04M | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
DO DOW DOW INC. FY ended Jan 15, 2026 | $30.51 | $21.99B | $38.53B | $39.97B | $790.00M | -$2.44B | -8.25x | 0.55x | 48.77x |
CE CE Celanese Corp FY ended Feb 20, 2026 | $45.00 | $4.94B | $16.35B | $9.54B | $205.00M | -$1.17B | -4.23x | 0.52x | 18.54x |
HU HUN Huntsman CORP FY ended Feb 04, 2026 | $9.47 | $1.66B | $2.72B | $5.68B | $269.00M | -$284.00M | -5.74x | 0.29x | 7.65x |
CF CF CF Industries Holdings, Inc. FY ended Jan 30, 2026 | $125.79 | $19.04B | $21.39B | $7.08B | $2.40B | $1.80B | 14.02x | 2.69x | 8.42x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.22 | $25.46B | $29.32B | $15.88B | $2.81B | $1.58B | 16.46x | 1.60x | 9.71x |
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 | 10.31x | 5/5 | $2.32B | $20.38 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.13x | 5/5 | $7.66B | $67.22 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 2.45x | 5/5 | -$248.04M | — | Target fundamentals do not produce a usable positive equity value. |
