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 |
|---|
AE AEO AMERICAN EAGLE OUTFITTERS INC FY ended Mar 30, 2026 | $17.04 | $2.86B | $4.12B | $5.55B | $475.88M | $191.98M | 15.63x | 0.51x | 8.66x |
GA GAP GAP INC FY ended Mar 10, 2026 | $23.45 | $8.24B | $12.16B | $15.37B | $1.72B | $816.00M | 11.01x | 0.54x | 6.80x |
LU LULU lululemon athletica inc. FY ended Mar 11, 2026 | $118.09 | $12.81B | $13.98B | $11.10B | $2.74B | $1.58B | 8.91x | 1.15x | 5.11x |
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 |
TL TLYS TILLY'S, INC. FY ended Jan 31, 2026 | $3.94 | $47.19M | $63.81M | $553.59M | -$6.90M | -$17.45M | -6.79x | 0.09x | — |
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 | 8.33x | 4/5 | $6.89B | $155.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.68x | 5/5 | $3.56B | $80.07 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 15.05x | 5/5 | $7.63B | $171.68 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AE AEO AMERICAN EAGLE OUTFITTERS INC FY ended Mar 30, 2026 | $17.04 | $2.86B | $4.12B | $5.55B | $475.88M | $191.98M | 15.63x | 0.51x | 8.66x |
GA GAP GAP INC FY ended Mar 10, 2026 | $23.45 | $8.24B | $12.16B | $15.37B | $1.72B | $816.00M | 11.01x | 0.54x | 6.80x |
LU LULU lululemon athletica inc. FY ended Mar 11, 2026 | $118.09 | $12.81B | $13.98B | $11.10B | $2.74B | $1.58B | 8.91x | 1.15x | 5.11x |
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 |
TL TLYS TILLY'S, INC. FY ended Jan 31, 2026 | $3.94 | $47.19M | $63.81M | $553.59M | -$6.90M | -$17.45M | -6.79x | 0.09x | — |
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 | 8.33x | 4/5 | $6.89B | $155.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.68x | 5/5 | $3.56B | $80.07 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 15.05x | 5/5 | $7.63B | $171.68 | Included in the active peer mix. |
