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 |
|---|
FM FMC FMC CORP FY ended Dec 31, 2025 | $11.23 | $1.41B | $6.49B | $3.47B | -$1.55B | -$2.24B | -0.63x | 0.41x | — |
DD DD DuPont de Nemours, Inc. FY ended Feb 12, 2026 | $136.91 | $18.49B | $19.88B | $6.85B | $464.00M | -$779.00M | -73.61x | 2.70x | 42.84x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.05 | $8.36B | $8.55B | $8.75B | $1.29B | $474.00M | 17.82x | 0.95x | 6.65x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $113.76 | $25.36B | $29.21B | $15.88B | $2.81B | $1.58B | 16.39x | 1.60x | 9.68x |
SH SHW SHERWIN WILLIAMS CO FY ended Jan 31, 2026 | $344.70 | $83.69B | $96.80B | $23.57B | $4.43B | $2.57B | 33.60x | 3.55x | 19.78x |
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 | 19.77x | 4/5 | -$803.36M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.84x | 5/5 | $3.42B | $29.75 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -1.29x | 5/5 | $142.62M | $1.24 | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
FM FMC FMC CORP FY ended Dec 31, 2025 | $11.23 | $1.41B | $6.49B | $3.47B | -$1.55B | -$2.24B | -0.63x | 0.41x | — |
DD DD DuPont de Nemours, Inc. FY ended Feb 12, 2026 | $136.91 | $18.49B | $19.88B | $6.85B | $464.00M | -$779.00M | -73.61x | 2.70x | 42.84x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.05 | $8.36B | $8.55B | $8.75B | $1.29B | $474.00M | 17.82x | 0.95x | 6.65x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $113.76 | $25.36B | $29.21B | $15.88B | $2.81B | $1.58B | 16.39x | 1.60x | 9.68x |
SH SHW SHERWIN WILLIAMS CO FY ended Jan 31, 2026 | $344.70 | $83.69B | $96.80B | $23.57B | $4.43B | $2.57B | 33.60x | 3.55x | 19.78x |
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 | 19.77x | 4/5 | -$803.36M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.84x | 5/5 | $3.42B | $29.75 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -1.29x | 5/5 | $142.62M | $1.24 | Peer averages are not economically meaningful for this method. |
