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 |
|---|
ZI ZION ZIONS BANCORPORATION, NATIONAL ASSOCIATION /UT/ FY ended Feb 09, 2026 | $67.78 | $9.89B | $70.19B | $662.00M | $2.69B | $899.00M | 11.28x | 14.94x | 16.49x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.22 | $25.46B | $29.32B | $15.88B | $2.81B | $1.58B | 16.46x | 1.60x | 9.71x |
SH SHW SHERWIN WILLIAMS CO FY ended Jan 31, 2026 | $344.86 | $83.73B | $96.84B | $23.57B | $4.43B | $2.57B | 33.61x | 3.55x | 19.79x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.03 | $8.35B | $8.55B | $8.75B | $1.29B | $474.00M | 17.81x | 0.95x | 6.65x |
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 | 13.71x | 4/4 | $2.63B | $15.01 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.26x | 4/4 | $29.91B | $170.59 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 19.79x | 4/4 | -$5.62B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
ZI ZION ZIONS BANCORPORATION, NATIONAL ASSOCIATION /UT/ FY ended Feb 09, 2026 | $67.78 | $9.89B | $70.19B | $662.00M | $2.69B | $899.00M | 11.28x | 14.94x | 16.49x |
PP PPG PPG INDUSTRIES INC FY ended Jan 31, 2026 | $114.22 | $25.46B | $29.32B | $15.88B | $2.81B | $1.58B | 16.46x | 1.60x | 9.71x |
SH SHW SHERWIN WILLIAMS CO FY ended Jan 31, 2026 | $344.86 | $83.73B | $96.84B | $23.57B | $4.43B | $2.57B | 33.61x | 3.55x | 19.79x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.03 | $8.35B | $8.55B | $8.75B | $1.29B | $474.00M | 17.81x | 0.95x | 6.65x |
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 | 13.71x | 4/4 | $2.63B | $15.01 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.26x | 4/4 | $29.91B | $170.59 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 19.79x | 4/4 | -$5.62B | — | Target fundamentals do not produce a usable positive equity value. |
