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 |
|---|
LZ LZB LA-Z-BOY INC FY ended Jun 09, 2026 | $32.57 | $1.30B | $1.47B | $2.13B | $185.66M | $101.99M | 13.19x | 0.61x | 7.91x |
ET ETD ETHAN ALLEN INTERIORS INC FY ended Aug 15, 2025 | $23.47 | $597.23M | $559.78M | $614.65M | $91.92M | $51.60M | 11.68x | 0.97x | 4.49x |
MH MHK MOHAWK INDUSTRIES INC FY ended Feb 19, 2026 | $129.89 | $8.80B | $8.46B | $10.79B | $1.20B | $369.90M | 21.90x | 0.82x | 6.24x |
LE LEG LEGGETT & PLATT INC FY ended Feb 20, 2026 | $9.20 | $1.26B | $2.63B | $4.06B | $483.50M | $235.40M | 5.44x | 0.31x | 4.76x |
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 | 5.09x | 4/4 | -$157.34M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.68x | 4/4 | $188.49M | $17.55 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 13.05x | 4/4 | -$351.99M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
LZ LZB LA-Z-BOY INC FY ended Jun 09, 2026 | $32.57 | $1.30B | $1.47B | $2.13B | $185.66M | $101.99M | 13.19x | 0.61x | 7.91x |
ET ETD ETHAN ALLEN INTERIORS INC FY ended Aug 15, 2025 | $23.47 | $597.23M | $559.78M | $614.65M | $91.92M | $51.60M | 11.68x | 0.97x | 4.49x |
MH MHK MOHAWK INDUSTRIES INC FY ended Feb 19, 2026 | $129.89 | $8.80B | $8.46B | $10.79B | $1.20B | $369.90M | 21.90x | 0.82x | 6.24x |
LE LEG LEGGETT & PLATT INC FY ended Feb 20, 2026 | $9.20 | $1.26B | $2.63B | $4.06B | $483.50M | $235.40M | 5.44x | 0.31x | 4.76x |
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 | 5.09x | 4/4 | -$157.34M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.68x | 4/4 | $188.49M | $17.55 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 13.05x | 4/4 | -$351.99M | — | Target fundamentals do not produce a usable positive equity value. |
