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 |
|---|
PF PFGC Performance Food Group Co FY ended Aug 05, 2026 | $100.85 | $15.89B | $25.45B | $67.84B | $1.71B | $359.30M | 44.04x | 0.23x | 11.98x |
SY SYY SYSCO CORP FY ended Aug 04, 2026 | $81.94 | $39.26B | $59.41B | $84.55B | $3.33B | $1.76B | 22.39x | 0.46x | 14.14x |
GO GO Grocery Outlet Holding Corp. FY ended Feb 26, 2026 | $12.17 | $1.21B | $2.61B | $4.69B | -$87.50M | -$224.91M | -5.29x | 0.26x | — |
SF SFM Sprouts Farmers Market, Inc. FY ended Feb 17, 2026 | $81.46 | $7.60B | $8.76B | $8.81B | $874.32M | $523.67M | 15.34x | 0.86x | 8.56x |
TH THS TreeHouse Foods, Inc. FY ended Jan 31, 2025 | — | — | — | $3.35B | $255.00M | $26.90M | — | — | — |
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 | 10.47x | 3/5 | -$1.13B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.45x | 4/5 | $14.45B | $238.73 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 19.12x | 4/5 | -$2.26B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
PF PFGC Performance Food Group Co FY ended Aug 05, 2026 | $100.85 | $15.89B | $25.45B | $67.84B | $1.71B | $359.30M | 44.04x | 0.23x | 11.98x |
SY SYY SYSCO CORP FY ended Aug 04, 2026 | $81.94 | $39.26B | $59.41B | $84.55B | $3.33B | $1.76B | 22.39x | 0.46x | 14.14x |
GO GO Grocery Outlet Holding Corp. FY ended Feb 26, 2026 | $12.17 | $1.21B | $2.61B | $4.69B | -$87.50M | -$224.91M | -5.29x | 0.26x | — |
SF SFM Sprouts Farmers Market, Inc. FY ended Feb 17, 2026 | $81.46 | $7.60B | $8.76B | $8.81B | $874.32M | $523.67M | 15.34x | 0.86x | 8.56x |
TH THS TreeHouse Foods, Inc. FY ended Jan 31, 2025 | — | — | — | $3.35B | $255.00M | $26.90M | — | — | — |
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 | 10.47x | 3/5 | -$1.13B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.45x | 4/5 | $14.45B | $238.73 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 19.12x | 4/5 | -$2.26B | — | Target fundamentals do not produce a usable positive equity value. |
