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 |
|---|
CA CAG CONAGRA BRANDS INC. FY ended Jun 28, 2026 | $16.09 | $7.70B | $13.02B | $11.28B | -$1.13B | -$1.92B | -4.02x | 0.68x | — |
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
PO POST Post Holdings, Inc. FY ended Nov 17, 2025 | $85.35 | $3.75B | $10.59B | $8.16B | $1.33B | $335.70M | 15.49x | 0.46x | 7.97x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
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 | 28.62x | 4/5 | $7.05B | $139.63 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.33x | 5/5 | $4.45B | $88.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 5.45x | 5/5 | $146.70M | $2.90 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CA CAG CONAGRA BRANDS INC. FY ended Jun 28, 2026 | $16.09 | $7.70B | $13.02B | $11.28B | -$1.13B | -$1.92B | -4.02x | 0.68x | — |
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
PO POST Post Holdings, Inc. FY ended Nov 17, 2025 | $85.35 | $3.75B | $10.59B | $8.16B | $1.33B | $335.70M | 15.49x | 0.46x | 7.97x |
SJ SJM J M SMUCKER Co FY ended Jun 02, 2026 | $132.34 | $14.14B | $17.83B | $9.05B | $575.90M | -$138.70M | -101.80x | 1.56x | 30.95x |
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 | 28.62x | 4/5 | $7.05B | $139.63 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.33x | 5/5 | $4.45B | $88.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 5.45x | 5/5 | $146.70M | $2.90 | Included in the active peer mix. |
