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 |
|---|
M M Macy's, Inc. FY ended Feb 28, 2026 | $22.21 | $5.84B | $5.60B | $22.62B | $993.00M | $642.00M | 9.57x | 0.26x | 3.69x |
JW JWN NORDSTROM INC FY ended Mar 14, 2025 | — | — | — | $15.02B | $1.17B | $294.00M | — | — | — |
KS KSS KOHLS Corp FY ended Mar 13, 2026 | $17.50 | $1.98B | $8.01B | $15.53B | $639.00M | $272.00M | 7.35x | 0.13x | 8.58x |
TG TGT TARGET CORP FY ended Mar 04, 2026 | $163.18 | $74.13B | $94.21B | $104.78B | $8.38B | $3.71B | 20.07x | 0.71x | 10.45x |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $135.12 | $148.63B | $159.18B | $60.37B | $7.38B | $5.49B | 27.75x | 2.46x | 21.36x |
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 | 8.17x | 4/5 | $3.93B | $99.83 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.89x | 4/5 | $6.06B | $153.99 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.19x | 4/5 | $4.76B | $121.15 | Included in the active peer mix. |
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 |
|---|---|---|---|---|---|---|---|---|---|
M M Macy's, Inc. FY ended Feb 28, 2026 | $22.21 | $5.84B | $5.60B | $22.62B | $993.00M | $642.00M | 9.57x | 0.26x | 3.69x |
JW JWN NORDSTROM INC FY ended Mar 14, 2025 | — | — | — | $15.02B | $1.17B | $294.00M | — | — | — |
KS KSS KOHLS Corp FY ended Mar 13, 2026 | $17.50 | $1.98B | $8.01B | $15.53B | $639.00M | $272.00M | 7.35x | 0.13x | 8.58x |
TG TGT TARGET CORP FY ended Mar 04, 2026 | $163.18 | $74.13B | $94.21B | $104.78B | $8.38B | $3.71B | 20.07x | 0.71x | 10.45x |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $135.12 | $148.63B | $159.18B | $60.37B | $7.38B | $5.49B | 27.75x | 2.46x | 21.36x |
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 | 8.17x | 4/5 | $3.93B | $99.83 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.89x | 4/5 | $6.06B | $153.99 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.19x | 4/5 | $4.76B | $121.15 | Included in the active peer mix. |
