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 |
|---|
LE LEG LEGGETT & PLATT INC FY ended Feb 20, 2026 | $9.20 | $1.26B | $2.63B | $4.06B | $483.50M | $235.40M | 5.44x | 0.31x | 4.76x |
TP TPX TEMPUR SEALY INTERNATIONAL, INC. FY ended Feb 23, 2026 | — | — | — | $7.48B | $851.90M | $384.10M | — | — | — |
LZ LZB LA-Z-BOY INC FY ended Jun 09, 2026 | $32.57 | $1.30B | $1.47B | $2.13B | $185.66M | $101.99M | 13.19x | 0.61x | 7.91x |
ML MLKN MILLERKNOLL, INC. FY ended Jul 16, 2026 | $23.13 | $1.58B | $3.39B | $3.84B | $346.20M | $91.50M | 17.52x | 0.41x | 8.28x |
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 | 4.97x | 3/4 | -$1.16B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.44x | 3/4 | $627.37M | $27.22 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 12.05x | 3/4 | -$1.59B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
LE LEG LEGGETT & PLATT INC FY ended Feb 20, 2026 | $9.20 | $1.26B | $2.63B | $4.06B | $483.50M | $235.40M | 5.44x | 0.31x | 4.76x |
TP TPX TEMPUR SEALY INTERNATIONAL, INC. FY ended Feb 23, 2026 | — | — | — | $7.48B | $851.90M | $384.10M | — | — | — |
LZ LZB LA-Z-BOY INC FY ended Jun 09, 2026 | $32.57 | $1.30B | $1.47B | $2.13B | $185.66M | $101.99M | 13.19x | 0.61x | 7.91x |
ML MLKN MILLERKNOLL, INC. FY ended Jul 16, 2026 | $23.13 | $1.58B | $3.39B | $3.84B | $346.20M | $91.50M | 17.52x | 0.41x | 8.28x |
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 | 4.97x | 3/4 | -$1.16B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.44x | 3/4 | $627.37M | $27.22 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 12.05x | 3/4 | -$1.59B | — | Target fundamentals do not produce a usable positive equity value. |
