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 |
|---|
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.04 | $25.42B | $29.28B | $15.88B | $2.81B | $1.58B | 16.43x | 1.60x | 9.70x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.28 | $8.38B | $8.58B | $8.75B | $1.29B | $474.00M | 17.87x | 0.96x | 6.67x |
LY LYB LyondellBasell Industries N.V. FY ended Feb 18, 2026 | $63.52 | $20.52B | $24.15B | $30.15B | -$191.00M | -$738.00M | -27.15x | 0.68x | 82.70x |
HU HUN Huntsman CORP FY ended Feb 04, 2026 | $9.52 | $1.67B | $2.73B | $5.68B | $269.00M | -$284.00M | -5.77x | 0.29x | 7.68x |
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 | 20.64x | 4/4 | -$7.18B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.88x | 4/4 | $8.43B | $76.81 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 0.35x | 4/4 | -$404.97M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.04 | $25.42B | $29.28B | $15.88B | $2.81B | $1.58B | 16.43x | 1.60x | 9.70x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.28 | $8.38B | $8.58B | $8.75B | $1.29B | $474.00M | 17.87x | 0.96x | 6.67x |
LY LYB LyondellBasell Industries N.V. FY ended Feb 18, 2026 | $63.52 | $20.52B | $24.15B | $30.15B | -$191.00M | -$738.00M | -27.15x | 0.68x | 82.70x |
HU HUN Huntsman CORP FY ended Feb 04, 2026 | $9.52 | $1.67B | $2.73B | $5.68B | $269.00M | -$284.00M | -5.77x | 0.29x | 7.68x |
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 | 20.64x | 4/4 | -$7.18B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.88x | 4/4 | $8.43B | $76.81 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 0.35x | 4/4 | -$404.97M | — | Target fundamentals do not produce a usable positive equity value. |
