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 |
|---|
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.14 | $33.48B | $44.58B | $46.40B | $5.03B | $3.11B | 18.64x | 0.72x | 8.86x |
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $87.14 | $11.89B | $10.88B | $5.47B | $1.40B | $1.02B | 12.41x | 2.17x | 7.74x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $123.43 | $5.92B | $8.60B | $4.04B | $313.61M | -$81.20M | -82.29x | 1.46x | 21.97x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.66 | $373.86M | $812.73M | $2.44B | $73.76M | $13.27M | 26.93x | 0.15x | 10.40x |
SC SCVL SHOE CARNIVAL INC FY ended Mar 20, 2026 | $13.84 | $375.77M | $527.76M | $1.14B | $102.16M | $52.27M | 7.28x | 0.33x | 5.15x |
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 | 9.98x | 5/6 | -$844.84M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.97x | 5/6 | $7.74B | $80.95 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -3.40x | 5/6 | -$40.86M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.14 | $33.48B | $44.58B | $46.40B | $5.03B | $3.11B | 18.64x | 0.72x | 8.86x |
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $87.14 | $11.89B | $10.88B | $5.47B | $1.40B | $1.02B | 12.41x | 2.17x | 7.74x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $123.43 | $5.92B | $8.60B | $4.04B | $313.61M | -$81.20M | -82.29x | 1.46x | 21.97x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.66 | $373.86M | $812.73M | $2.44B | $73.76M | $13.27M | 26.93x | 0.15x | 10.40x |
SC SCVL SHOE CARNIVAL INC FY ended Mar 20, 2026 | $13.84 | $375.77M | $527.76M | $1.14B | $102.16M | $52.27M | 7.28x | 0.33x | 5.15x |
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 | 9.98x | 5/6 | -$844.84M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.97x | 5/6 | $7.74B | $80.95 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -3.40x | 5/6 | -$40.86M | — | Peer averages are not economically meaningful for this method. |
