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 |
|---|
BH BHP BHP Group Ltd FY ended Jun 30, 2025 | $95.15 | $482.98B | $524.15B | $51.26B | $12.31B | $11.14B | 53.52x | 9.42x | 42.58x |
TE TECK TECK RESOURCES LTD FY ended Dec 31, 2025 | $69.34 | $33.87B | $45.83B | $10.76B | $1.07B | $1.07B | 24.42x | 3.15x | 42.75x |
FC FCX FREEPORT-MCMORAN INC FY ended Jan 31, 2026 | $76.45 | $109.78B | $98.27B | $25.92B | $6.69B | $4.15B | 26.36x | 4.24x | 14.16x |
CL CLF CLEVELAND-CLIFFS INC. FY ended Feb 09, 2026 | $11.62 | $6.63B | $13.36B | $18.61B | -$616.50M | -$1.48B | -3.99x | 0.36x | — |
RI RIO RIO TINTO PLC FY ended Dec 31, 2025 | $103.30 | $129.75B | $177.86B | $57.64B | $10.25B | $10.25B | 16.83x | 2.25x | 17.35x |
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 | 29.21x | 4/5 | $206.75B | $247.80 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.88x | 5/5 | $52.11B | $62.46 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.43x | 5/5 | $101.86B | $122.09 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BH BHP BHP Group Ltd FY ended Jun 30, 2025 | $95.15 | $482.98B | $524.15B | $51.26B | $12.31B | $11.14B | 53.52x | 9.42x | 42.58x |
TE TECK TECK RESOURCES LTD FY ended Dec 31, 2025 | $69.34 | $33.87B | $45.83B | $10.76B | $1.07B | $1.07B | 24.42x | 3.15x | 42.75x |
FC FCX FREEPORT-MCMORAN INC FY ended Jan 31, 2026 | $76.45 | $109.78B | $98.27B | $25.92B | $6.69B | $4.15B | 26.36x | 4.24x | 14.16x |
CL CLF CLEVELAND-CLIFFS INC. FY ended Feb 09, 2026 | $11.62 | $6.63B | $13.36B | $18.61B | -$616.50M | -$1.48B | -3.99x | 0.36x | — |
RI RIO RIO TINTO PLC FY ended Dec 31, 2025 | $103.30 | $129.75B | $177.86B | $57.64B | $10.25B | $10.25B | 16.83x | 2.25x | 17.35x |
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 | 29.21x | 4/5 | $206.75B | $247.80 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.88x | 5/5 | $52.11B | $62.46 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.43x | 5/5 | $101.86B | $122.09 | Included in the active peer mix. |
