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 |
|---|
BT BTU PEABODY ENERGY CORP FY ended Feb 13, 2026 | $28.92 | $3.53B | $2.81B | $3.86B | $10.20M | -$42.50M | -67.26x | 0.91x | 275.35x |
HC HCC WARRIOR MET COAL, INC. FY ended Feb 10, 2026 | $107.07 | $5.65B | $5.64B | $1.31B | $82.16M | $57.00M | 99.14x | 4.32x | 68.64x |
NC NC NACCO INDUSTRIES INC FY ended Dec 31, 2025 | $43.06 | $323.29M | -$358.84M | $277.20M | $16.35M | $17.57M | 18.32x | 1.17x | -14.88x |
ME METC Ramaco Resources, Inc. FY ended Dec 31, 2025 | $13.30 | $587.27M | $557.01M | $536.62M | -$16.24M | -$51.45M | -13.43x | 1.09x | — |
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 EVActive | Enterprise Multiple | 111.67x | 3/4 | $74.67B | $580.41 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.87x | 4/4 | $4.11B | $31.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 9.19x | 4/4 | $2.86B | $22.23 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BT BTU PEABODY ENERGY CORP FY ended Feb 13, 2026 | $28.92 | $3.53B | $2.81B | $3.86B | $10.20M | -$42.50M | -67.26x | 0.91x | 275.35x |
HC HCC WARRIOR MET COAL, INC. FY ended Feb 10, 2026 | $107.07 | $5.65B | $5.64B | $1.31B | $82.16M | $57.00M | 99.14x | 4.32x | 68.64x |
NC NC NACCO INDUSTRIES INC FY ended Dec 31, 2025 | $43.06 | $323.29M | -$358.84M | $277.20M | $16.35M | $17.57M | 18.32x | 1.17x | -14.88x |
ME METC Ramaco Resources, Inc. FY ended Dec 31, 2025 | $13.30 | $587.27M | $557.01M | $536.62M | -$16.24M | -$51.45M | -13.43x | 1.09x | — |
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 | 111.67x | 3/4 | $74.67B | $580.41 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.87x | 4/4 | $4.11B | $31.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 9.19x | 4/4 | $2.86B | $22.23 | Included in the active peer mix. |
