Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$85.66
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
6 peers →Price / Sales
$7.63B
Price / Earnings
$19.74B
Price / Sales
$15.26B
Price / Earnings
$39.47B
Equal-weight baseline
Discount 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$27.37B
Baseline / share
$85.66
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 |
|---|
TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | — | — | — | $60.37B | $7.38B | $5.49B | — | — | — |
WBA Walgreens Boots Alliance, Inc. FY ended Oct 08, 2024 | — | — | — | $147.66B | -$4.45B | -$8.64B | — | — | — |
JWN NORDSTROM INC FY ended Mar 14, 2025 | — | — | — | $15.02B | $1.17B | $294.00M | — | — | — |
M Macy's, Inc. FY ended Feb 28, 2026 | — | — | — | $22.62B | $993.00M | $642.00M | — | — | — |
DDS DILLARD'S, INC. FY ended Jan 31, 2026 | $647.49 | — | — | $6.56B | $690.29M | $570.19M | 17.78x | — | — |
TGT TARGET CORP FY ended Mar 04, 2026 | $154.68 | $70.27B | — | $104.78B | $8.38B | $3.71B | 19.03x | 0.67x | — |
TJX
TJX COMPANIES INC /DE/
—
—
—
$60.37B
$7.38B
—
—
—
Cap —EV —Rev $60.37BEBITDA $7.38BP/E —P/S —EV/EBITDA —
WBA
Walgreens Boots Alliance, Inc.
—
—
—
$147.66B
-$4.45B
—
—
—
Cap —EV —Rev $147.66BEBITDA -$4.45BP/E —P/S —EV/EBITDA —
JWN
NORDSTROM INC
—
—
—
$15.02B
$1.17B
—
—
—
Cap —EV —Rev $15.02BEBITDA $1.17BP/E —P/S —EV/EBITDA —
M
Macy's, Inc.
—
—
—
$22.62B
$993.00M
—
—
—
Cap —EV —Rev $22.62BEBITDA $993.00MP/E —P/S —EV/EBITDA —
DDS
DILLARD'S, INC.
$647.49
—
—
$6.56B
$690.29M
17.78x
—
—
Cap —EV —Rev $6.56BEBITDA $690.29MP/E 17.78xP/S —EV/EBITDA —
TGT
TARGET CORP
$154.68
$70.27B
—
$104.78B
$8.38B
19.03x
0.67x
—
Cap $70.27BEV —Rev $104.78BEBITDA $8.38BP/E 19.03xP/S 0.67xEV/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 | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 0.67x | 1/6 | $15.26B | $47.76 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 18.40x | 2/6 | $39.47B | $123.57 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
0.67x
Coverage
1/6
Implied equity value
$15.26B
Fair value / share
$47.76
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
18.40x
Coverage
2/6
Implied equity value
$39.47B
Fair value / share
$123.57
Included in the active peer mix.
