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 |
|---|
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
WO WOOF Petco Health & Wellness Company, Inc. FY ended Jan 31, 2026 | $2.70 | $765.95M | $3.09B | $5.96B | $166.24M | $9.07M | 90.00x | 0.13x | 10.62x |
FR FRPT Freshpet, Inc. FY ended Feb 19, 2026 | $70.82 | $3.40B | $3.48B | $1.10B | $84.87M | $139.14M | 26.83x | 3.09x | 35.18x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
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 | 21.04x | 5/5 | $5.66B | $462.56 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.20x | 5/5 | $3.74B | $305.71 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -39.99x | 5/5 | -$6.51B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
WO WOOF Petco Health & Wellness Company, Inc. FY ended Jan 31, 2026 | $2.70 | $765.95M | $3.09B | $5.96B | $166.24M | $9.07M | 90.00x | 0.13x | 10.62x |
FR FRPT Freshpet, Inc. FY ended Feb 19, 2026 | $70.82 | $3.40B | $3.48B | $1.10B | $84.87M | $139.14M | 26.83x | 3.09x | 35.18x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
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 | 21.04x | 5/5 | $5.66B | $462.56 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.20x | 5/5 | $3.74B | $305.71 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -39.99x | 5/5 | -$6.51B | — | Peer averages are not economically meaningful for this method. |
