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 |
|---|
BE BERY BERRY GLOBAL GROUP, INC. FY ended Nov 26, 2024 | — | — | — | $12.26B | $1.69B | $516.00M | — | — | — |
AM AMCR Amcor plc FY ended Aug 12, 2026 | $46.67 | $21.58B | $33.23B | $23.51B | $2.94B | $1.11B | 19.61x | 0.92x | 9.35x |
AV AVY Avery Dennison Corp FY ended Jan 31, 2026 | $177.75 | $13.47B | $18.28B | $8.86B | $1.34B | $688.00M | 20.22x | 1.52x | 12.40x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.08 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
MY MYE MYERS INDUSTRIES INC FY ended Feb 27, 2026 | $32.80 | $1.23B | $1.53B | $825.74M | $104.21M | $34.93M | 35.27x | 1.49x | 11.37x |
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 | 9.99x | 3/5 | $6.36B | $100.00 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.31x | 3/5 | $4.95B | $77.89 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.03x | 3/5 | $9.83B | $154.65 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BE BERY BERRY GLOBAL GROUP, INC. FY ended Nov 26, 2024 | — | — | — | $12.26B | $1.69B | $516.00M | — | — | — |
AM AMCR Amcor plc FY ended Aug 12, 2026 | $46.67 | $21.58B | $33.23B | $23.51B | $2.94B | $1.11B | 19.61x | 0.92x | 9.35x |
AV AVY Avery Dennison Corp FY ended Jan 31, 2026 | $177.75 | $13.47B | $18.28B | $8.86B | $1.34B | $688.00M | 20.22x | 1.52x | 12.40x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.08 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
MY MYE MYERS INDUSTRIES INC FY ended Feb 27, 2026 | $32.80 | $1.23B | $1.53B | $825.74M | $104.21M | $34.93M | 35.27x | 1.49x | 11.37x |
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 | 9.99x | 3/5 | $6.36B | $100.00 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.31x | 3/5 | $4.95B | $77.89 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.03x | 3/5 | $9.83B | $154.65 | Included in the active peer mix. |
