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 |
|---|
SW SWK STANLEY BLACK & DECKER, INC. FY ended Feb 16, 2026 | $97.80 | $14.77B | $19.70B | $15.13B | $1.46B | $401.90M | 36.91x | 0.98x | 13.46x |
NW NWL NEWELL BRANDS INC. FY ended Feb 09, 2026 | $6.17 | $2.63B | $5.10B | $7.20B | $293.00M | -$285.00M | -9.07x | 0.36x | 7.89x |
SP SPB Spectrum Brands Holdings, Inc. FY ended Dec 31, 2025 | $88.68 | $2.04B | -$65.85M | $2.81B | $545.00M | $99.90M | 22.97x | 0.73x | -0.10x |
CL CLX CLOROX CO /DE/ FY ended Jul 23, 2025 | $102.53 | $12.40B | $14.69B | $7.10B | $1.17B | $810.00M | 15.73x | 1.75x | 11.56x |
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 | 7.72x | 4/4 | -$1.03B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.95x | 4/4 | $649.82M | $20.42 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 16.63x | 4/4 | -$2.42B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
SW SWK STANLEY BLACK & DECKER, INC. FY ended Feb 16, 2026 | $97.80 | $14.77B | $19.70B | $15.13B | $1.46B | $401.90M | 36.91x | 0.98x | 13.46x |
NW NWL NEWELL BRANDS INC. FY ended Feb 09, 2026 | $6.17 | $2.63B | $5.10B | $7.20B | $293.00M | -$285.00M | -9.07x | 0.36x | 7.89x |
SP SPB Spectrum Brands Holdings, Inc. FY ended Dec 31, 2025 | $88.68 | $2.04B | -$65.85M | $2.81B | $545.00M | $99.90M | 22.97x | 0.73x | -0.10x |
CL CLX CLOROX CO /DE/ FY ended Jul 23, 2025 | $102.53 | $12.40B | $14.69B | $7.10B | $1.17B | $810.00M | 15.73x | 1.75x | 11.56x |
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 | 7.72x | 4/4 | -$1.03B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.95x | 4/4 | $649.82M | $20.42 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 16.63x | 4/4 | -$2.42B | — | Target fundamentals do not produce a usable positive equity value. |
