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 |
|---|
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $87.14 | $11.89B | $10.88B | $5.47B | $1.40B | $1.02B | 12.41x | 2.17x | 7.74x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
DB DBI Designer Brands Inc. FY ended Jan 31, 2026 | $5.56 | $505.73M | $1.78B | $2.89B | $33.48M | -$8.37M | -32.71x | 0.17x | 22.24x |
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.09 | $33.44B | $44.54B | $46.40B | $5.03B | $3.11B | 18.61x | 0.72x | 8.85x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.63 | $424.24M | $1.34B | $2.76B | $68.89M | -$6.69M | -60.14x | 0.15x | 14.65x |
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 | 10.42x | 4/5 | $586.19M | $12.23 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.81x | 4/5 | $3.25B | $67.87 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -15.46x | 4/5 | $1.25B | $26.17 | 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 |
|---|---|---|---|---|---|---|---|---|---|
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $87.14 | $11.89B | $10.88B | $5.47B | $1.40B | $1.02B | 12.41x | 2.17x | 7.74x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
DB DBI Designer Brands Inc. FY ended Jan 31, 2026 | $5.56 | $505.73M | $1.78B | $2.89B | $33.48M | -$8.37M | -32.71x | 0.17x | 22.24x |
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.09 | $33.44B | $44.54B | $46.40B | $5.03B | $3.11B | 18.61x | 0.72x | 8.85x |
CA CAL CALERES INC FY ended Feb 28, 2026 | $12.63 | $424.24M | $1.34B | $2.76B | $68.89M | -$6.69M | -60.14x | 0.15x | 14.65x |
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 | 10.42x | 4/5 | $586.19M | $12.23 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.81x | 4/5 | $3.25B | $67.87 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -15.46x | 4/5 | $1.25B | $26.17 | Peer averages are not economically meaningful for this method. |
