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 |
|---|
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $148.42 | $6.59B | $7.17B | $5.27B | $895.65M | $506.92M | 14.19x | 1.25x | 7.92x |
SB SBH Sally Beauty Holdings, Inc. FY ended Nov 07, 2025 | $16.54 | $1.55B | $3.04B | $3.70B | $430.51M | $195.88M | 8.75x | 0.42x | 6.12x |
VS VSCO Victoria's Secret & Co. FY ended Mar 13, 2026 | $89.71 | $7.13B | $9.98B | $6.55B | $510.00M | $161.00M | 46.48x | 1.09x | 19.57x |
ZU ZUMZ Zumiez Inc FY ended Feb 28, 2026 | $18.27 | $308.26M | $74.55M | $929.06M | $45.46M | $13.38M | 23.42x | 0.33x | 1.64x |
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 | 10.11x | 4/4 | $3.55B | $21.17 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.77x | 4/4 | $4.29B | $25.58 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.21x | 4/4 | $4.46B | $26.59 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $148.42 | $6.59B | $7.17B | $5.27B | $895.65M | $506.92M | 14.19x | 1.25x | 7.92x |
SB SBH Sally Beauty Holdings, Inc. FY ended Nov 07, 2025 | $16.54 | $1.55B | $3.04B | $3.70B | $430.51M | $195.88M | 8.75x | 0.42x | 6.12x |
VS VSCO Victoria's Secret & Co. FY ended Mar 13, 2026 | $89.71 | $7.13B | $9.98B | $6.55B | $510.00M | $161.00M | 46.48x | 1.09x | 19.57x |
ZU ZUMZ Zumiez Inc FY ended Feb 28, 2026 | $18.27 | $308.26M | $74.55M | $929.06M | $45.46M | $13.38M | 23.42x | 0.33x | 1.64x |
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 | 10.11x | 4/4 | $3.55B | $21.17 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.77x | 4/4 | $4.29B | $25.58 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.21x | 4/4 | $4.46B | $26.59 | Included in the active peer mix. |
