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 |
|---|
CM CMP COMPASS MINERALS INTERNATIONAL INC FY ended Dec 08, 2025 | $24.62 | $1.03B | $1.78B | $1.24B | $4.60M | -$79.80M | -4.93x | 0.83x | 25.79x |
AV AVD AMERICAN VANGUARD CORP FY ended Feb 20, 2026 | $2.19 | $64.61M | $313.21M | $515.11M | -$9.92M | -$49.88M | -1.25x | 0.13x | 45.73x |
AL ALB ALBEMARLE CORP FY ended Feb 04, 2026 | $137.36 | $16.21B | $18.15B | $5.14B | $481.79M | -$510.63M | -23.85x | 3.15x | 37.68x |
MO MOS MOSAIC CO FY ended Feb 20, 2026 | $23.60 | $7.50B | $7.91B | $12.05B | $2.47B | $540.70M | 13.88x | 0.62x | 2.97x |
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 | 24.01x | 4/4 | $16.74B | $63.59 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.18x | 4/4 | $5.36B | $20.35 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -4.04x | 4/4 | -$2.79B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CM CMP COMPASS MINERALS INTERNATIONAL INC FY ended Dec 08, 2025 | $24.62 | $1.03B | $1.78B | $1.24B | $4.60M | -$79.80M | -4.93x | 0.83x | 25.79x |
AV AVD AMERICAN VANGUARD CORP FY ended Feb 20, 2026 | $2.19 | $64.61M | $313.21M | $515.11M | -$9.92M | -$49.88M | -1.25x | 0.13x | 45.73x |
AL ALB ALBEMARLE CORP FY ended Feb 04, 2026 | $137.36 | $16.21B | $18.15B | $5.14B | $481.79M | -$510.63M | -23.85x | 3.15x | 37.68x |
MO MOS MOSAIC CO FY ended Feb 20, 2026 | $23.60 | $7.50B | $7.91B | $12.05B | $2.47B | $540.70M | 13.88x | 0.62x | 2.97x |
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 | 24.01x | 4/4 | $16.74B | $63.59 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.18x | 4/4 | $5.36B | $20.35 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -4.04x | 4/4 | -$2.79B | — | Peer averages are not economically meaningful for this method. |
