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 |
|---|
VA VAC MARRIOTT VACATIONS WORLDWIDE Corp FY ended Feb 23, 2026 | $111.44 | $3.83B | $9.68B | $5.03B | -$158.51M | -$308.00M | -12.61x | 0.76x | 106.32x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.54 | $4.89B | $7.19B | $1.60B | $571.57M | $369.95M | 13.74x | 3.06x | 10.86x |
MO MODG Topgolf Callaway Brands Corp. FY ended Feb 19, 2026 | — | — | — | $2.06B | -$103.90M | -$409.30M | — | — | — |
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $180.64 | $42.56B | $55.68B | $25.20B | $1.79B | $495.97M | -752.67x | 1.69x | 29.06x |
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 | 50.92x | 3/4 | $40.96B | $1,149.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.84x | 3/4 | $5.44B | $152.80 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -250.51x | 3/4 | -$70.14B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
VA VAC MARRIOTT VACATIONS WORLDWIDE Corp FY ended Feb 23, 2026 | $111.44 | $3.83B | $9.68B | $5.03B | -$158.51M | -$308.00M | -12.61x | 0.76x | 106.32x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.54 | $4.89B | $7.19B | $1.60B | $571.57M | $369.95M | 13.74x | 3.06x | 10.86x |
MO MODG Topgolf Callaway Brands Corp. FY ended Feb 19, 2026 | — | — | — | $2.06B | -$103.90M | -$409.30M | — | — | — |
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $180.64 | $42.56B | $55.68B | $25.20B | $1.79B | $495.97M | -752.67x | 1.69x | 29.06x |
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 | 50.92x | 3/4 | $40.96B | $1,149.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.84x | 3/4 | $5.44B | $152.80 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -250.51x | 3/4 | -$70.14B | — | Peer averages are not economically meaningful for this method. |
