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 |
|---|
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $134.40 | $147.84B | $158.38B | $60.37B | $7.38B | $5.49B | 27.60x | 2.45x | 21.25x |
M M Macy's, Inc. FY ended Feb 28, 2026 | $22.23 | $5.85B | $5.61B | $22.62B | $993.00M | $642.00M | 9.58x | 0.26x | 3.69x |
SC SCVL SHOE CARNIVAL INC FY ended Mar 20, 2026 | $13.84 | $375.77M | $527.76M | $1.14B | $102.16M | $52.27M | 7.28x | 0.33x | 5.15x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.66 | $373.86M | $812.73M | $2.44B | $73.76M | $13.27M | 26.93x | 0.15x | 10.40x |
WW WWW WOLVERINE WORLD WIDE INC /DE/ FY ended Feb 06, 2026 | $20.37 | $1.67B | $2.56B | $1.87B | $156.80M | $95.80M | 17.87x | 0.89x | 13.28x |
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 | 9.32x | 5/6 | -$961.17M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.82x | 5/6 | $2.36B | $25.97 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 17.85x | 5/6 | -$149.49M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $134.40 | $147.84B | $158.38B | $60.37B | $7.38B | $5.49B | 27.60x | 2.45x | 21.25x |
M M Macy's, Inc. FY ended Feb 28, 2026 | $22.23 | $5.85B | $5.61B | $22.62B | $993.00M | $642.00M | 9.58x | 0.26x | 3.69x |
SC SCVL SHOE CARNIVAL INC FY ended Mar 20, 2026 | $13.84 | $375.77M | $527.76M | $1.14B | $102.16M | $52.27M | 7.28x | 0.33x | 5.15x |
GC GCO GENESCO INC FY ended May 18, 2026 | $33.66 | $373.86M | $812.73M | $2.44B | $73.76M | $13.27M | 26.93x | 0.15x | 10.40x |
WW WWW WOLVERINE WORLD WIDE INC /DE/ FY ended Feb 06, 2026 | $20.37 | $1.67B | $2.56B | $1.87B | $156.80M | $95.80M | 17.87x | 0.89x | 13.28x |
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 | 9.32x | 5/6 | -$961.17M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.82x | 5/6 | $2.36B | $25.97 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 17.85x | 5/6 | -$149.49M | — | Target fundamentals do not produce a usable positive equity value. |
