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 |
|---|
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $117.87 | $12.82B | $16.60B | $12.37B | $1.93B | $738.00M | 18.47x | 1.04x | 8.62x |
BA BALL BALL Corp FY ended Feb 17, 2026 | — | — | — | $13.16B | $2.04B | $915.00M | — | — | — |
AM AMBP Ardagh Metal Packaging S.A. FY ended Dec 31, 2025 | $5.06 | $3.02B | $8.85B | $5.50B | $11.00M | $11.00M | -253.00x | 0.55x | 804.40x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.59 | $5.59B | $9.73B | $7.52B | $1.83B | $1.00B | 5.62x | 0.74x | 4.65x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.12 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
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 | 271.77x | 3/5 | $246.72B | $2,334.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.78x | 3/5 | $5.04B | $47.67 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -76.30x | 3/5 | -$22.01B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $117.87 | $12.82B | $16.60B | $12.37B | $1.93B | $738.00M | 18.47x | 1.04x | 8.62x |
BA BALL BALL Corp FY ended Feb 17, 2026 | — | — | — | $13.16B | $2.04B | $915.00M | — | — | — |
AM AMBP Ardagh Metal Packaging S.A. FY ended Dec 31, 2025 | $5.06 | $3.02B | $8.85B | $5.50B | $11.00M | $11.00M | -253.00x | 0.55x | 804.40x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.59 | $5.59B | $9.73B | $7.52B | $1.83B | $1.00B | 5.62x | 0.74x | 4.65x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.12 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
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 | 271.77x | 3/5 | $246.72B | $2,334.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.78x | 3/5 | $5.04B | $47.67 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -76.30x | 3/5 | -$22.01B | — | Peer averages are not economically meaningful for this method. |
