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 |
|---|
LY LYB LyondellBasell Industries N.V. FY ended Feb 18, 2026 | $63.29 | $20.45B | $24.07B | $30.15B | -$191.00M | -$738.00M | -27.05x | 0.68x | 82.45x |
CE CE Celanese Corp FY ended Feb 20, 2026 | $44.79 | $4.92B | $16.33B | $9.54B | $205.00M | -$1.17B | -4.21x | 0.52x | 18.51x |
GT GT GOODYEAR TIRE & RUBBER CO /OH/ FY ended Jan 31, 2026 | $6.16 | $1.77B | $13.06B | $18.28B | $1.41B | -$1.72B | -1.03x | 0.10x | 7.15x |
AV AVY Avery Dennison Corp FY ended Jan 31, 2026 | — | — | — | $8.86B | $1.34B | $688.00M | — | — | — |
GT GTX Garrett Motion Inc. FY ended Feb 13, 2026 | $27.03 | $5.06B | $6.21B | $3.58B | $650.00M | $310.00M | 17.78x | 1.41x | 8.34x |
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 | 19.50x | 4/5 | $22.51B | $566.75 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.68x | 4/5 | $3.39B | $85.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -3.63x | 4/5 | -$2.69B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
LY LYB LyondellBasell Industries N.V. FY ended Feb 18, 2026 | $63.29 | $20.45B | $24.07B | $30.15B | -$191.00M | -$738.00M | -27.05x | 0.68x | 82.45x |
CE CE Celanese Corp FY ended Feb 20, 2026 | $44.79 | $4.92B | $16.33B | $9.54B | $205.00M | -$1.17B | -4.21x | 0.52x | 18.51x |
GT GT GOODYEAR TIRE & RUBBER CO /OH/ FY ended Jan 31, 2026 | $6.16 | $1.77B | $13.06B | $18.28B | $1.41B | -$1.72B | -1.03x | 0.10x | 7.15x |
AV AVY Avery Dennison Corp FY ended Jan 31, 2026 | — | — | — | $8.86B | $1.34B | $688.00M | — | — | — |
GT GTX Garrett Motion Inc. FY ended Feb 13, 2026 | $27.03 | $5.06B | $6.21B | $3.58B | $650.00M | $310.00M | 17.78x | 1.41x | 8.34x |
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 | 19.50x | 4/5 | $22.51B | $566.75 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.68x | 4/5 | $3.39B | $85.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -3.63x | 4/5 | -$2.69B | — | Peer averages are not economically meaningful for this method. |
