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 |
|---|
NW NWL NEWELL BRANDS INC. FY ended Feb 09, 2026 | $6.05 | $2.58B | $5.05B | $7.20B | $293.00M | -$285.00M | -8.90x | 0.36x | 7.81x |
IR IRBT IROBOT CORP FY ended Feb 28, 2025 | — | — | — | $681.85M | -$102.00M | -$145.52M | — | — | — |
SP SPB Spectrum Brands Holdings, Inc. FY ended Dec 31, 2025 | $87.76 | $2.02B | -$87.01M | $2.81B | $545.00M | $99.90M | 22.74x | 0.72x | -0.13x |
GR GRMN GARMIN LTD FY ended Feb 13, 2026 | $270.87 | $52.24B | $51.16B | $7.25B | $2.20B | $1.66B | 31.53x | 7.21x | 23.24x |
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 | 10.67x | 3/4 | -$8.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.76x | 3/4 | $4.93B | $211.82 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.12x | 3/4 | -$13.60B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
NW NWL NEWELL BRANDS INC. FY ended Feb 09, 2026 | $6.05 | $2.58B | $5.05B | $7.20B | $293.00M | -$285.00M | -8.90x | 0.36x | 7.81x |
IR IRBT IROBOT CORP FY ended Feb 28, 2025 | — | — | — | $681.85M | -$102.00M | -$145.52M | — | — | — |
SP SPB Spectrum Brands Holdings, Inc. FY ended Dec 31, 2025 | $87.76 | $2.02B | -$87.01M | $2.81B | $545.00M | $99.90M | 22.74x | 0.72x | -0.13x |
GR GRMN GARMIN LTD FY ended Feb 13, 2026 | $270.87 | $52.24B | $51.16B | $7.25B | $2.20B | $1.66B | 31.53x | 7.21x | 23.24x |
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 | 10.67x | 3/4 | -$8.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.76x | 3/4 | $4.93B | $211.82 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.12x | 3/4 | -$13.60B | — | Target fundamentals do not produce a usable positive equity value. |
