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 |
|---|
ST STZ CONSTELLATION BRANDS, INC. FY ended Feb 28, 2026 | $130.69 | — | — | $9.14B | $3.11B | $1.69B | — | — | — |
KO KO COCA COLA CO FY ended Feb 18, 2026 | $89.66 | $385.76B | $409.71B | $47.94B | $18.69B | $13.11B | 29.49x | 8.05x | 21.92x |
PE PEP PEPSICO INC FY ended Jan 23, 2026 | $141.07 | $192.55B | $214.48B | $93.93B | $14.61B | $8.24B | 23.51x | 2.05x | 12.37x |
TA TAP MOLSON COORS BEVERAGE CO FY ended Dec 31, 2025 | $41.46 | — | — | $13.04B | -$1.53B | -$2.14B | -3.86x | — | — |
SA SAM BOSTON BEER CO INC FY ended Dec 27, 2025 | $183.13 | $1.91B | $1.64B | $1.96B | $244.21M | $108.47M | 18.52x | 0.97x | 6.42x |
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 | 13.32x | 3/5 | $18.06B | $7.42 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.69x | 3/5 | $103.17B | $42.42 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.92x | 4/5 | $42.93B | $17.65 | 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 |
|---|---|---|---|---|---|---|---|---|---|
ST STZ CONSTELLATION BRANDS, INC. FY ended Feb 28, 2026 | $130.69 | — | — | $9.14B | $3.11B | $1.69B | — | — | — |
KO KO COCA COLA CO FY ended Feb 18, 2026 | $89.66 | $385.76B | $409.71B | $47.94B | $18.69B | $13.11B | 29.49x | 8.05x | 21.92x |
PE PEP PEPSICO INC FY ended Jan 23, 2026 | $141.07 | $192.55B | $214.48B | $93.93B | $14.61B | $8.24B | 23.51x | 2.05x | 12.37x |
TA TAP MOLSON COORS BEVERAGE CO FY ended Dec 31, 2025 | $41.46 | — | — | $13.04B | -$1.53B | -$2.14B | -3.86x | — | — |
SA SAM BOSTON BEER CO INC FY ended Dec 27, 2025 | $183.13 | $1.91B | $1.64B | $1.96B | $244.21M | $108.47M | 18.52x | 0.97x | 6.42x |
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 | 13.32x | 3/5 | $18.06B | $7.42 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.69x | 3/5 | $103.17B | $42.42 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.92x | 4/5 | $42.93B | $17.65 | Included in the active peer mix. |
