Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$71.97
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
5 peers →Price / Sales
$62.86B
Price / Earnings
$104.42B
Price / Sales
$125.71B
Price / Earnings
$208.84B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$167.28B
Baseline / share
$71.97
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
CL COLGATE PALMOLIVE CO FY ended Jan 31, 2026 | — | — | — | $20.38B | $3.28B | $2.13B | — | — | — |
KMB KIMBERLY CLARK CORP FY ended Jan 30, 2026 | — | — | — | $16.45B | $3.61B | $2.02B | — | — | — |
CHD CHURCH & DWIGHT CO INC /DE/ FY ended Feb 09, 2026 | — | — | — | $6.20B | $1.26B | $736.80M | — | — | — |
CLX CLOROX CO /DE/ FY ended Jul 23, 2025 | $84.86 | $10.26B | — | $7.10B | $1.17B | $810.00M | 13.02x | 1.44x | — |
JNJ JOHNSON & JOHNSON FY ended Feb 06, 2026 | — | — | — | $94.19B | $37.95B | $26.80B | — | — | — |
CL
COLGATE PALMOLIVE CO
—
—
—
$20.38B
$3.28B
—
—
—
Cap —EV —Rev $20.38BEBITDA $3.28BP/E —P/S —EV/EBITDA —
KMB
KIMBERLY CLARK CORP
—
—
—
$16.45B
$3.61B
—
—
—
Cap —EV —Rev $16.45BEBITDA $3.61BP/E —P/S —EV/EBITDA —
CHD
CHURCH & DWIGHT CO INC /DE/
—
—
—
$6.20B
$1.26B
—
—
—
Cap —EV —Rev $6.20BEBITDA $1.26BP/E —P/S —EV/EBITDA —
CLX
CLOROX CO /DE/
$84.86
$10.26B
—
$7.10B
$1.17B
13.02x
1.44x
—
Cap $10.26BEV —Rev $7.10BEBITDA $1.17BP/E 13.02xP/S 1.44xEV/EBITDA —
JNJ
JOHNSON & JOHNSON
—
—
—
$94.19B
$37.95B
—
—
—
Cap —EV —Rev $94.19BEBITDA $37.95BP/E —P/S —EV/EBITDA —
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 EVExcluded | Enterprise Multiple | — | 0/5 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 1.44x | 1/5 | $125.71B | $54.08 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.02x | 1/5 | $208.84B | $89.85 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/5
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
1.44x
Coverage
1/5
Implied equity value
$125.71B
Fair value / share
$54.08
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
13.02x
Coverage
1/5
Implied equity value
$208.84B
Fair value / share
$89.85
Included in the active peer mix.
