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 |
|---|
MO MOS MOSAIC CO FY ended Feb 20, 2026 | $23.60 | $7.50B | $7.91B | $12.05B | $2.47B | $540.70M | 13.88x | 0.62x | 2.97x |
IP IPI Intrepid Potash, Inc. FY ended Feb 28, 2026 | $37.60 | $505.97M | $450.68M | $298.33M | $46.23M | $11.19M | 44.24x | 1.70x | 9.34x |
ML MLM MARTIN MARIETTA MATERIALS INC FY ended Feb 16, 2026 | $531.05 | $31.90B | $32.70B | $6.15B | $1.63B | $1.14B | 28.29x | 5.19x | 17.60x |
VM VMC Vulcan Materials CO FY ended Feb 11, 2026 | $274.51 | $35.62B | $36.02B | $7.94B | $2.21B | $1.08B | 33.85x | 4.49x | 14.30x |
HL HL HECLA MINING CO/DE/ FY ended Feb 12, 2026 | $20.38 | $13.69B | $12.43B | $1.42B | $453.55M | $321.71M | 41.59x | 9.62x | 24.84x |
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 | 14.15x | 5/5 | -$686.21M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.32x | 5/5 | $5.38B | $128.07 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 32.37x | 5/5 | -$2.58B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
MO MOS MOSAIC CO FY ended Feb 20, 2026 | $23.60 | $7.50B | $7.91B | $12.05B | $2.47B | $540.70M | 13.88x | 0.62x | 2.97x |
IP IPI Intrepid Potash, Inc. FY ended Feb 28, 2026 | $37.60 | $505.97M | $450.68M | $298.33M | $46.23M | $11.19M | 44.24x | 1.70x | 9.34x |
ML MLM MARTIN MARIETTA MATERIALS INC FY ended Feb 16, 2026 | $531.05 | $31.90B | $32.70B | $6.15B | $1.63B | $1.14B | 28.29x | 5.19x | 17.60x |
VM VMC Vulcan Materials CO FY ended Feb 11, 2026 | $274.51 | $35.62B | $36.02B | $7.94B | $2.21B | $1.08B | 33.85x | 4.49x | 14.30x |
HL HL HECLA MINING CO/DE/ FY ended Feb 12, 2026 | $20.38 | $13.69B | $12.43B | $1.42B | $453.55M | $321.71M | 41.59x | 9.62x | 24.84x |
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 | 14.15x | 5/5 | -$686.21M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.32x | 5/5 | $5.38B | $128.07 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 32.37x | 5/5 | -$2.58B | — | Target fundamentals do not produce a usable positive equity value. |
