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 |
|---|
DK DKS DICK'S SPORTING GOODS, INC. FY ended Jan 31, 2026 | $135.09 | $12.67B | $20.08B | $17.22B | $1.69B | $849.24M | 13.55x | 0.74x | 11.52x |
OL OLLI Ollie's Bargain Outlet Holdings, Inc. FY ended Mar 12, 2026 | $72.42 | $4.38B | $4.59B | $2.65B | $387.37M | $240.60M | 18.62x | 1.65x | 11.84x |
YE YETI YETI Holdings, Inc. FY ended Feb 20, 2026 | $41.57 | $3.03B | $3.34B | $1.87B | $275.42M | $165.39M | 20.48x | 1.62x | 11.88x |
PT PTON PELOTON INTERACTIVE, INC. FY ended Jun 30, 2026 | $5.45 | $2.31B | $2.71B | $2.45B | $165.80M | $63.20M | 38.93x | 0.95x | 8.74x |
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 | 9.91x | 4/4 | -$744.70M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.24x | 4/4 | $2.55B | $14.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.89x | 4/4 | -$9.37B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
DK DKS DICK'S SPORTING GOODS, INC. FY ended Jan 31, 2026 | $135.09 | $12.67B | $20.08B | $17.22B | $1.69B | $849.24M | 13.55x | 0.74x | 11.52x |
OL OLLI Ollie's Bargain Outlet Holdings, Inc. FY ended Mar 12, 2026 | $72.42 | $4.38B | $4.59B | $2.65B | $387.37M | $240.60M | 18.62x | 1.65x | 11.84x |
YE YETI YETI Holdings, Inc. FY ended Feb 20, 2026 | $41.57 | $3.03B | $3.34B | $1.87B | $275.42M | $165.39M | 20.48x | 1.62x | 11.88x |
PT PTON PELOTON INTERACTIVE, INC. FY ended Jun 30, 2026 | $5.45 | $2.31B | $2.71B | $2.45B | $165.80M | $63.20M | 38.93x | 0.95x | 8.74x |
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 | 9.91x | 4/4 | -$744.70M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.24x | 4/4 | $2.55B | $14.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.89x | 4/4 | -$9.37B | — | Target fundamentals do not produce a usable positive equity value. |
