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 |
|---|
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
WO WOOF Petco Health & Wellness Company, Inc. FY ended Jan 31, 2026 | $2.70 | $765.95M | $3.09B | $5.96B | $166.24M | $9.07M | 90.00x | 0.13x | 10.62x |
TS TSCO TRACTOR SUPPLY CO /DE/ FY ended Jan 24, 2026 | $34.72 | $18.09B | $23.28B | $15.52B | $1.47B | $1.10B | 16.85x | 1.17x | 15.15x |
CE CENT CENTRAL GARDEN & PET CO FY ended Sep 27, 2025 | $43.80 | $536.41M | $1.19B | $3.13B | $300.33M | $162.84M | 17.18x | 0.17x | 3.30x |
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 | 7.30x | 4/4 | -$370.39M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.37x | 4/4 | $65.58M | $3.02 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 42.19x | 4/4 | -$2.42B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
WO WOOF Petco Health & Wellness Company, Inc. FY ended Jan 31, 2026 | $2.70 | $765.95M | $3.09B | $5.96B | $166.24M | $9.07M | 90.00x | 0.13x | 10.62x |
TS TSCO TRACTOR SUPPLY CO /DE/ FY ended Jan 24, 2026 | $34.72 | $18.09B | $23.28B | $15.52B | $1.47B | $1.10B | 16.85x | 1.17x | 15.15x |
CE CENT CENTRAL GARDEN & PET CO FY ended Sep 27, 2025 | $43.80 | $536.41M | $1.19B | $3.13B | $300.33M | $162.84M | 17.18x | 0.17x | 3.30x |
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 | 7.30x | 4/4 | -$370.39M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.37x | 4/4 | $65.58M | $3.02 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 42.19x | 4/4 | -$2.42B | — | Target fundamentals do not produce a usable positive equity value. |
