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 |
|---|
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
HS HSY HERSHEY CO FY ended Dec 31, 2025 | $179.05 | $36.32B | $40.76B | $11.69B | $1.85B | $883.26M | — | 3.11x | 19.89x |
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
IF IFF INTERNATIONAL FLAVORS & FRAGRANCES INC FY ended Feb 20, 2026 | $87.95 | $22.44B | $27.03B | $10.89B | $930.00M | -$359.00M | -62.38x | 2.06x | 22.84x |
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 | 16.40x | 3/4 | $19.25B | $305.23 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.89x | 3/4 | $13.61B | $215.83 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -12.91x | 2/4 | -$9.41B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
HS HSY HERSHEY CO FY ended Dec 31, 2025 | $179.05 | $36.32B | $40.76B | $11.69B | $1.85B | $883.26M | — | 3.11x | 19.89x |
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
IF IFF INTERNATIONAL FLAVORS & FRAGRANCES INC FY ended Feb 20, 2026 | $87.95 | $22.44B | $27.03B | $10.89B | $930.00M | -$359.00M | -62.38x | 2.06x | 22.84x |
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 | 16.40x | 3/4 | $19.25B | $305.23 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.89x | 3/4 | $13.61B | $215.83 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -12.91x | 2/4 | -$9.41B | — | Peer averages are not economically meaningful for this method. |
