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 |
|---|
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.19 | $18.06B | $19.57B | $9.03B | $1.45B | $573.00M | 30.28x | 2.00x | 11.30x |
NY NYT NEW YORK TIMES CO FY ended Dec 31, 2025 | $68.12 | $11.04B | $10.83B | $2.82B | $536.37M | $343.98M | 32.59x | 3.91x | 19.55x |
BN BNED Barnes & Noble Education, Inc. FY ended Jul 03, 2026 | $12.23 | $423.69M | $612.89M | $1.71B | $65.58M | $16.87M | 24.96x | 0.25x | 8.85x |
RE RELX RELX PLC FY ended Dec 31, 2025 | $36.30 | $66.03B | $77.68B | $9.59B | $2.08B | $2.08B | 47.58x | 6.89x | 37.38x |
SC SCHL SCHOLASTIC CORP FY ended May 31, 2026 | $39.95 | $834.96M | $1.32B | $1.58B | $110.60M | $56.70M | 17.07x | 0.53x | 8.90x |
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 | 16.68x | 5/5 | $6.02B | $98.84 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.71x | 5/5 | $4.55B | $74.73 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 30.50x | 5/5 | $6.76B | $111.01 | 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 |
|---|---|---|---|---|---|---|---|---|---|
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.19 | $18.06B | $19.57B | $9.03B | $1.45B | $573.00M | 30.28x | 2.00x | 11.30x |
NY NYT NEW YORK TIMES CO FY ended Dec 31, 2025 | $68.12 | $11.04B | $10.83B | $2.82B | $536.37M | $343.98M | 32.59x | 3.91x | 19.55x |
BN BNED Barnes & Noble Education, Inc. FY ended Jul 03, 2026 | $12.23 | $423.69M | $612.89M | $1.71B | $65.58M | $16.87M | 24.96x | 0.25x | 8.85x |
RE RELX RELX PLC FY ended Dec 31, 2025 | $36.30 | $66.03B | $77.68B | $9.59B | $2.08B | $2.08B | 47.58x | 6.89x | 37.38x |
SC SCHL SCHOLASTIC CORP FY ended May 31, 2026 | $39.95 | $834.96M | $1.32B | $1.58B | $110.60M | $56.70M | 17.07x | 0.53x | 8.90x |
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 | 16.68x | 5/5 | $6.02B | $98.84 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.71x | 5/5 | $4.55B | $74.73 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 30.50x | 5/5 | $6.76B | $111.01 | Included in the active peer mix. |
