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 |
|---|
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $148.42 | $6.59B | $7.17B | $5.27B | $895.65M | $506.92M | 14.19x | 1.25x | 7.92x |
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
WW WWW WOLVERINE WORLD WIDE INC /DE/ FY ended Feb 06, 2026 | $20.34 | $1.67B | $2.56B | $1.87B | $156.80M | $95.80M | 17.84x | 0.89x | 13.27x |
GA GAP GAP INC FY ended Mar 10, 2026 | $23.48 | $8.25B | $12.17B | $15.37B | $1.72B | $816.00M | 11.02x | 0.54x | 6.81x |
SB SBH Sally Beauty Holdings, Inc. FY ended Nov 07, 2025 | $16.55 | $1.55B | $3.04B | $3.70B | $430.51M | $195.88M | 8.76x | 0.42x | 6.12x |
TL TLYS TILLY'S, INC. FY ended Jan 31, 2026 | $3.96 | $47.43M | $64.05M | $553.59M | -$6.90M | -$17.45M | -6.83x | 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 EVExcluded | Enterprise Multiple | 5.92x | 4/6 | -$975.59M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 5/6 | $769.75M | $34.62 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 9.00x | 5/6 | -$794.08M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $148.42 | $6.59B | $7.17B | $5.27B | $895.65M | $506.92M | 14.19x | 1.25x | 7.92x |
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
WW WWW WOLVERINE WORLD WIDE INC /DE/ FY ended Feb 06, 2026 | $20.34 | $1.67B | $2.56B | $1.87B | $156.80M | $95.80M | 17.84x | 0.89x | 13.27x |
GA GAP GAP INC FY ended Mar 10, 2026 | $23.48 | $8.25B | $12.17B | $15.37B | $1.72B | $816.00M | 11.02x | 0.54x | 6.81x |
SB SBH Sally Beauty Holdings, Inc. FY ended Nov 07, 2025 | $16.55 | $1.55B | $3.04B | $3.70B | $430.51M | $195.88M | 8.76x | 0.42x | 6.12x |
TL TLYS TILLY'S, INC. FY ended Jan 31, 2026 | $3.96 | $47.43M | $64.05M | $553.59M | -$6.90M | -$17.45M | -6.83x | 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 EVExcluded | Enterprise Multiple | 5.92x | 4/6 | -$975.59M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 5/6 | $769.75M | $34.62 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 9.00x | 5/6 | -$794.08M | — | Target fundamentals do not produce a usable positive equity value. |
