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 |
X X UNITED STATES STEEL CORP FY ended Jan 27, 2025 | — | — | — | $15.64B | $482.00M | $384.00M | — | — | — |
MT MT ArcelorMittal FY ended Dec 31, 2025 | $74.15 | $56.44B | $89.92B | $61.35B | $3.82B | $3.24B | 17.95x | 0.92x | 23.54x |
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 EVExcluded | Enterprise Multiple | 18.29x | 3/4 | -$18.00B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.51x | 3/4 | $28.06B | $49.18 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 26.90x | 3/4 | -$39.76B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
X X UNITED STATES STEEL CORP FY ended Jan 27, 2025 | — | — | — | $15.64B | $482.00M | $384.00M | — | — | — |
MT MT ArcelorMittal FY ended Dec 31, 2025 | $74.15 | $56.44B | $89.92B | $61.35B | $3.82B | $3.24B | 17.95x | 0.92x | 23.54x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 18.29x | 3/4 | -$18.00B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.51x | 3/4 | $28.06B | $49.18 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 26.90x | 3/4 | -$39.76B | — | Target fundamentals do not produce a usable positive equity value. |
