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 |
|---|
EL EL ESTEE LAUDER COMPANIES INC FY ended Jun 30, 2026 | $103.39 | $37.46B | $38.91B | $15.05B | $1.00B | $182.00M | 206.78x | 2.49x | 29.23x |
EL ELF e.l.f. Beauty, Inc. FY ended May 14, 2026 | $104.10 | $6.14B | $7.01B | $1.64B | $118.24M | $26.32M | 236.59x | 3.75x | 58.58x |
EP EPC EDGEWELL PERSONAL CARE Co FY ended Oct 31, 2025 | $29.05 | $1.34B | $2.28B | $2.22B | $181.70M | $25.40M | 54.81x | 0.60x | 8.79x |
UL ULTA Ulta Beauty, Inc. FY ended Mar 23, 2026 | $517.50 | $22.13B | $24.10B | $12.39B | $1.53B | $1.15B | 20.18x | 1.79x | 14.24x |
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 | 28.39x | 4/4 | $2.43B | $2.76 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.16x | 4/4 | $12.53B | $14.23 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 129.59x | 4/4 | -$78.38B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
EL EL ESTEE LAUDER COMPANIES INC FY ended Jun 30, 2026 | $103.39 | $37.46B | $38.91B | $15.05B | $1.00B | $182.00M | 206.78x | 2.49x | 29.23x |
EL ELF e.l.f. Beauty, Inc. FY ended May 14, 2026 | $104.10 | $6.14B | $7.01B | $1.64B | $118.24M | $26.32M | 236.59x | 3.75x | 58.58x |
EP EPC EDGEWELL PERSONAL CARE Co FY ended Oct 31, 2025 | $29.05 | $1.34B | $2.28B | $2.22B | $181.70M | $25.40M | 54.81x | 0.60x | 8.79x |
UL ULTA Ulta Beauty, Inc. FY ended Mar 23, 2026 | $517.50 | $22.13B | $24.10B | $12.39B | $1.53B | $1.15B | 20.18x | 1.79x | 14.24x |
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 | 28.39x | 4/4 | $2.43B | $2.76 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.16x | 4/4 | $12.53B | $14.23 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 129.59x | 4/4 | -$78.38B | — | Target fundamentals do not produce a usable positive equity value. |
