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 |
|---|
NU NUE NUCOR CORP FY ended Feb 18, 2026 | $250.50 | $56.83B | $62.03B | $32.49B | $3.92B | $1.74B | 33.31x | 1.75x | 15.81x |
ST STLD STEEL DYNAMICS INC FY ended Feb 25, 2026 | $234.67 | $33.63B | $34.72B | $18.18B | $2.11B | $1.19B | 29.37x | 1.85x | 15.31x |
X X UNITED STATES STEEL CORP FY ended Jan 27, 2025 | — | — | — | $15.64B | $482.00M | $384.00M | — | — | — |
CL CLF CLEVELAND-CLIFFS INC. FY ended Feb 09, 2026 | $11.62 | $6.63B | $13.36B | $18.61B | -$616.50M | -$1.48B | -3.99x | 0.36x | — |
CR CRS CARPENTER TECHNOLOGY CORP FY ended Aug 07, 2026 | $476.43 | $23.61B | $23.79B | $3.12B | $840.70M | $529.80M | 45.29x | 7.56x | 26.27x |
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 | 19.37x | 3/5 | $40.50B | $53.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.88x | 4/5 | $176.59B | $232.01 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.99x | 4/5 | $84.30B | $110.75 | 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 |
|---|---|---|---|---|---|---|---|---|---|
NU NUE NUCOR CORP FY ended Feb 18, 2026 | $250.50 | $56.83B | $62.03B | $32.49B | $3.92B | $1.74B | 33.31x | 1.75x | 15.81x |
ST STLD STEEL DYNAMICS INC FY ended Feb 25, 2026 | $234.67 | $33.63B | $34.72B | $18.18B | $2.11B | $1.19B | 29.37x | 1.85x | 15.31x |
X X UNITED STATES STEEL CORP FY ended Jan 27, 2025 | — | — | — | $15.64B | $482.00M | $384.00M | — | — | — |
CL CLF CLEVELAND-CLIFFS INC. FY ended Feb 09, 2026 | $11.62 | $6.63B | $13.36B | $18.61B | -$616.50M | -$1.48B | -3.99x | 0.36x | — |
CR CRS CARPENTER TECHNOLOGY CORP FY ended Aug 07, 2026 | $476.43 | $23.61B | $23.79B | $3.12B | $840.70M | $529.80M | 45.29x | 7.56x | 26.27x |
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 | 19.37x | 3/5 | $40.50B | $53.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.88x | 4/5 | $176.59B | $232.01 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.99x | 4/5 | $84.30B | $110.75 | Included in the active peer mix. |
