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 |
|---|
MC MCD MCDONALDS CORP FY ended Jan 31, 2026 | $265.00 | $187.53B | $237.30B | $26.89B | $14.08B | $8.56B | 22.18x | 6.98x | 15.18x |
SB SBUX STARBUCKS CORP FY ended Nov 07, 2025 | $107.85 | $122.95B | $149.56B | $37.18B | $3.07B | $1.86B | 66.17x | 3.31x | 40.91x |
CM CMG CHIPOTLE MEXICAN GRILL INC FY ended Jan 30, 2026 | $38.03 | $48.12B | $50.75B | $11.93B | $2.01B | $1.54B | 33.36x | 4.04x | 25.26x |
DP DPZ DOMINOS PIZZA INC FY ended Feb 16, 2026 | $350.00 | $11.58B | $16.95B | $4.94B | $966.41M | $601.70M | 19.92x | 2.34x | 14.23x |
DR DRI DARDEN RESTAURANTS INC FY ended May 31, 2026 | $215.63 | $24.60B | $27.50B | $13.21B | $1.43B | $1.21B | 20.77x | 1.86x | 16.76x |
WE WEN Wendy's Co FY ended Feb 16, 2026 | $8.27 | $1.58B | $4.20B | $2.18B | $413.87M | $165.08M | 9.73x | 0.72x | 7.41x |
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 | 19.62x | 6/6 | $42.24B | $154.78 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.21x | 6/6 | $26.35B | $96.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.69x | 6/6 | $44.72B | $163.88 | 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 |
|---|---|---|---|---|---|---|---|---|---|
MC MCD MCDONALDS CORP FY ended Jan 31, 2026 | $265.00 | $187.53B | $237.30B | $26.89B | $14.08B | $8.56B | 22.18x | 6.98x | 15.18x |
SB SBUX STARBUCKS CORP FY ended Nov 07, 2025 | $107.85 | $122.95B | $149.56B | $37.18B | $3.07B | $1.86B | 66.17x | 3.31x | 40.91x |
CM CMG CHIPOTLE MEXICAN GRILL INC FY ended Jan 30, 2026 | $38.03 | $48.12B | $50.75B | $11.93B | $2.01B | $1.54B | 33.36x | 4.04x | 25.26x |
DP DPZ DOMINOS PIZZA INC FY ended Feb 16, 2026 | $350.00 | $11.58B | $16.95B | $4.94B | $966.41M | $601.70M | 19.92x | 2.34x | 14.23x |
DR DRI DARDEN RESTAURANTS INC FY ended May 31, 2026 | $215.63 | $24.60B | $27.50B | $13.21B | $1.43B | $1.21B | 20.77x | 1.86x | 16.76x |
WE WEN Wendy's Co FY ended Feb 16, 2026 | $8.27 | $1.58B | $4.20B | $2.18B | $413.87M | $165.08M | 9.73x | 0.72x | 7.41x |
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 | 19.62x | 6/6 | $42.24B | $154.78 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.21x | 6/6 | $26.35B | $96.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.69x | 6/6 | $44.72B | $163.88 | Included in the active peer mix. |
