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 |
|---|
TA TAP MOLSON COORS BEVERAGE CO FY ended Dec 31, 2025 | $41.46 | — | — | $13.04B | -$1.53B | -$2.14B | -3.86x | — | — |
BU BUD Anheuser-Busch InBev SA/NV FY ended Dec 31, 2025 | $80.13 | $144.01B | $132.37B | $59.32B | $11.91B | $8.48B | 23.23x | 2.43x | 11.11x |
ST STZ CONSTELLATION BRANDS, INC. FY ended Feb 28, 2026 | $130.69 | — | — | $9.14B | $3.11B | $1.69B | — | — | — |
TL TLRY Tilray Brands, Inc. FY ended Jul 24, 2026 | $4.59 | $625.17M | $534.66M | $915.45M | -$34.57M | -$121.40M | -4.21x | 0.68x | — |
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 | 11.11x | 1/4 | $2.98B | $285.62 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.56x | 2/4 | $3.06B | $293.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 5.05x | 3/4 | $548.07M | $52.56 | 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 |
|---|---|---|---|---|---|---|---|---|---|
TA TAP MOLSON COORS BEVERAGE CO FY ended Dec 31, 2025 | $41.46 | — | — | $13.04B | -$1.53B | -$2.14B | -3.86x | — | — |
BU BUD Anheuser-Busch InBev SA/NV FY ended Dec 31, 2025 | $80.13 | $144.01B | $132.37B | $59.32B | $11.91B | $8.48B | 23.23x | 2.43x | 11.11x |
ST STZ CONSTELLATION BRANDS, INC. FY ended Feb 28, 2026 | $130.69 | — | — | $9.14B | $3.11B | $1.69B | — | — | — |
TL TLRY Tilray Brands, Inc. FY ended Jul 24, 2026 | $4.59 | $625.17M | $534.66M | $915.45M | -$34.57M | -$121.40M | -4.21x | 0.68x | — |
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 | 11.11x | 1/4 | $2.98B | $285.62 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.56x | 2/4 | $3.06B | $293.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 5.05x | 3/4 | $548.07M | $52.56 | Included in the active peer mix. |
