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 |
|---|
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $122.23 | $5.86B | $8.54B | $4.04B | $313.61M | -$81.20M | -81.49x | 1.45x | 21.83x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.48 | $419.20M | $1.34B | $2.76B | $68.89M | -$6.69M | -59.43x | 0.15x | 14.60x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.31 | $369.97M | $808.84M | $2.44B | $73.76M | $13.27M | 26.65x | 0.15x | 10.35x |
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 | 12.23x | 3/4 | $674.25M | $9.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.58x | 3/4 | $1.48B | $20.25 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -38.09x | 3/4 | -$1.87B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $122.23 | $5.86B | $8.54B | $4.04B | $313.61M | -$81.20M | -81.49x | 1.45x | 21.83x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.48 | $419.20M | $1.34B | $2.76B | $68.89M | -$6.69M | -59.43x | 0.15x | 14.60x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.31 | $369.97M | $808.84M | $2.44B | $73.76M | $13.27M | 26.65x | 0.15x | 10.35x |
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 | 12.23x | 3/4 | $674.25M | $9.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.58x | 3/4 | $1.48B | $20.25 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -38.09x | 3/4 | -$1.87B | — | Peer averages are not economically meaningful for this method. |
