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 |
|---|
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.67 | $21.44B | $23.68B | $8.99B | $1.68B | $774.10M | 28.05x | 2.39x | 14.07x |
IP IP INTERNATIONAL PAPER CO /NEW/ FY ended Feb 20, 2026 | $39.43 | $20.88B | $25.27B | $23.63B | -$739.00M | -$3.52B | -5.67x | 0.88x | — |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.12 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.40 | $3.38B | -$879.98M | $8.62B | $1.29B | $444.00M | 7.70x | 0.39x | -0.58x |
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 | 5.94x | 2/4 | $6.73B | $68.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.22x | 3/4 | $9.17B | $92.79 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.03x | 3/4 | $10.06B | $101.72 | 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 |
|---|---|---|---|---|---|---|---|---|---|
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.67 | $21.44B | $23.68B | $8.99B | $1.68B | $774.10M | 28.05x | 2.39x | 14.07x |
IP IP INTERNATIONAL PAPER CO /NEW/ FY ended Feb 20, 2026 | $39.43 | $20.88B | $25.27B | $23.63B | -$739.00M | -$3.52B | -5.67x | 0.88x | — |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.12 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.40 | $3.38B | -$879.98M | $8.62B | $1.29B | $444.00M | 7.70x | 0.39x | -0.58x |
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 | 5.94x | 2/4 | $6.73B | $68.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.22x | 3/4 | $9.17B | $92.79 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.03x | 3/4 | $10.06B | $101.72 | Included in the active peer mix. |
