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 |
|---|
W W Wayfair Inc. FY ended Dec 31, 2025 | $103.76 | $13.59B | $16.70B | $12.46B | -$138.00M | -$313.00M | -42.52x | 1.09x | 70.00x |
HD HD HOME DEPOT, INC. FY ended Mar 04, 2026 | $330.19 | $329.43B | $401.68B | $164.68B | $21.15B | $14.16B | 23.20x | 2.00x | 17.05x |
LO LOW LOWES COMPANIES INC FY ended Mar 19, 2026 | $208.05 | $116.73B | $164.16B | $86.29B | $9.22B | $6.65B | 17.56x | 1.35x | 14.55x |
WS WSM WILLIAMS SONOMA INC FY ended Mar 22, 2026 | $235.09 | $27.69B | $28.95B | $7.81B | $1.45B | $1.09B | 26.59x | 3.55x | 16.98x |
RH RH RH FY ended Mar 27, 2026 | $149.49 | $2.83B | $5.91B | $3.44B | $494.05M | $124.79M | 23.69x | 0.82x | 7.82x |
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 | 3365.77x | 5/5 | -$207.94B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.76x | 5/5 | $1.84B | $19.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 9.70x | 5/5 | -$821.18M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
W W Wayfair Inc. FY ended Dec 31, 2025 | $103.76 | $13.59B | $16.70B | $12.46B | -$138.00M | -$313.00M | -42.52x | 1.09x | 70.00x |
HD HD HOME DEPOT, INC. FY ended Mar 04, 2026 | $330.19 | $329.43B | $401.68B | $164.68B | $21.15B | $14.16B | 23.20x | 2.00x | 17.05x |
LO LOW LOWES COMPANIES INC FY ended Mar 19, 2026 | $208.05 | $116.73B | $164.16B | $86.29B | $9.22B | $6.65B | 17.56x | 1.35x | 14.55x |
WS WSM WILLIAMS SONOMA INC FY ended Mar 22, 2026 | $235.09 | $27.69B | $28.95B | $7.81B | $1.45B | $1.09B | 26.59x | 3.55x | 16.98x |
RH RH RH FY ended Mar 27, 2026 | $149.49 | $2.83B | $5.91B | $3.44B | $494.05M | $124.79M | 23.69x | 0.82x | 7.82x |
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 | 3365.77x | 5/5 | -$207.94B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.76x | 5/5 | $1.84B | $19.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 9.70x | 5/5 | -$821.18M | — | Target fundamentals do not produce a usable positive equity value. |
