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 |
|---|
NU NUE NUCOR CORP FY ended Feb 18, 2026 | $250.52 | $56.84B | $62.04B | $32.49B | $3.92B | $1.74B | 33.31x | 1.75x | 15.81x |
ST STLD STEEL DYNAMICS INC FY ended Feb 25, 2026 | $235.14 | $33.70B | $34.79B | $18.18B | $2.11B | $1.19B | 29.43x | 1.85x | 15.34x |
CM CMC COMMERCIAL METALS Co FY ended Oct 14, 2025 | $67.98 | $7.52B | $8.48B | $7.80B | $182.54M | $84.66M | 91.86x | 0.96x | 36.30x |
CL CLF CLEVELAND-CLIFFS INC. FY ended Feb 09, 2026 | $11.68 | $6.66B | $13.39B | $18.61B | -$616.50M | -$1.48B | -4.01x | 0.36x | — |
X X UNITED STATES STEEL CORP FY ended Jan 27, 2025 | — | — | — | $15.64B | $482.00M | $384.00M | — | — | — |
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 | 22.54x | 3/5 | $6.14B | $125.38 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.23x | 4/5 | $1.70B | $34.76 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 37.65x | 4/5 | $5.88B | $120.09 | 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 |
|---|---|---|---|---|---|---|---|---|---|
NU NUE NUCOR CORP FY ended Feb 18, 2026 | $250.52 | $56.84B | $62.04B | $32.49B | $3.92B | $1.74B | 33.31x | 1.75x | 15.81x |
ST STLD STEEL DYNAMICS INC FY ended Feb 25, 2026 | $235.14 | $33.70B | $34.79B | $18.18B | $2.11B | $1.19B | 29.43x | 1.85x | 15.34x |
CM CMC COMMERCIAL METALS Co FY ended Oct 14, 2025 | $67.98 | $7.52B | $8.48B | $7.80B | $182.54M | $84.66M | 91.86x | 0.96x | 36.30x |
CL CLF CLEVELAND-CLIFFS INC. FY ended Feb 09, 2026 | $11.68 | $6.66B | $13.39B | $18.61B | -$616.50M | -$1.48B | -4.01x | 0.36x | — |
X X UNITED STATES STEEL CORP FY ended Jan 27, 2025 | — | — | — | $15.64B | $482.00M | $384.00M | — | — | — |
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 | 22.54x | 3/5 | $6.14B | $125.38 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.23x | 4/5 | $1.70B | $34.76 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 37.65x | 4/5 | $5.88B | $120.09 | Included in the active peer mix. |
