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 |
|---|
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.60 | $33.87B | $44.97B | $46.40B | $5.03B | $3.11B | 18.86x | 0.73x | 8.94x |
VF VFC V F CORP FY ended Apr 25, 2026 | $13.67 | $5.36B | $9.77B | $9.61B | $770.10M | $254.92M | 21.36x | 0.56x | 7.69x |
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $122.23 | $5.86B | $8.54B | $4.04B | $313.61M | -$81.20M | -81.49x | 1.45x | 21.83x |
SH SHOO STEVEN MADDEN, LTD. FY ended Feb 25, 2026 | $44.24 | $3.24B | $3.88B | $2.53B | $107.97M | $49.02M | 70.22x | 1.28x | 22.23x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.48 | $419.20M | $1.34B | $2.76B | $68.89M | -$6.69M | -59.43x | 0.15x | 14.60x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.52 | $372.31M | $811.18M | $2.44B | $73.76M | $13.27M | 26.82x | 0.15x | 10.38x |
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 | 14.30x | 6/6 | $12.62B | $84.33 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.72x | 6/6 | $6.46B | $43.14 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -0.61x | 6/6 | -$390.13M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.60 | $33.87B | $44.97B | $46.40B | $5.03B | $3.11B | 18.86x | 0.73x | 8.94x |
VF VFC V F CORP FY ended Apr 25, 2026 | $13.67 | $5.36B | $9.77B | $9.61B | $770.10M | $254.92M | 21.36x | 0.56x | 7.69x |
CR CROX Crocs, Inc. FY ended Feb 05, 2026 | $122.23 | $5.86B | $8.54B | $4.04B | $313.61M | -$81.20M | -81.49x | 1.45x | 21.83x |
SH SHOO STEVEN MADDEN, LTD. FY ended Feb 25, 2026 | $44.24 | $3.24B | $3.88B | $2.53B | $107.97M | $49.02M | 70.22x | 1.28x | 22.23x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.48 | $419.20M | $1.34B | $2.76B | $68.89M | -$6.69M | -59.43x | 0.15x | 14.60x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.52 | $372.31M | $811.18M | $2.44B | $73.76M | $13.27M | 26.82x | 0.15x | 10.38x |
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 | 14.30x | 6/6 | $12.62B | $84.33 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.72x | 6/6 | $6.46B | $43.14 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -0.61x | 6/6 | -$390.13M | — | Peer averages are not economically meaningful for this method. |
