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 |
|---|
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
FD FDP FRESH DEL MONTE PRODUCE INC FY ended Feb 06, 2026 | $31.87 | $1.50B | $1.56B | $4.32B | $211.80M | $90.70M | 16.95x | 0.35x | 6.90x |
AN ANDE Andersons, Inc. FY ended Feb 06, 2026 | $64.56 | $2.19B | $3.79B | $11.01B | $154.55M | $95.71M | 19.45x | 0.20x | 18.91x |
GA GATX GATX CORP FY ended Jan 31, 2026 | $177.60 | $6.27B | $14.23B | $1.74B | $1.24B | $333.30M | 19.47x | 3.60x | 8.61x |
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 | 11.23x | 4/4 | $4.87B | $5,083.25 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.16x | 4/4 | $11.30B | $11,801.47 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.11x | 4/4 | $11.58B | $12,087.87 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
FD FDP FRESH DEL MONTE PRODUCE INC FY ended Feb 06, 2026 | $31.87 | $1.50B | $1.56B | $4.32B | $211.80M | $90.70M | 16.95x | 0.35x | 6.90x |
AN ANDE Andersons, Inc. FY ended Feb 06, 2026 | $64.56 | $2.19B | $3.79B | $11.01B | $154.55M | $95.71M | 19.45x | 0.20x | 18.91x |
GA GATX GATX CORP FY ended Jan 31, 2026 | $177.60 | $6.27B | $14.23B | $1.74B | $1.24B | $333.30M | 19.47x | 3.60x | 8.61x |
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 | 11.23x | 4/4 | $4.87B | $5,083.25 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.16x | 4/4 | $11.30B | $11,801.47 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.11x | 4/4 | $11.58B | $12,087.87 | Included in the active peer mix. |
