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 |
|---|
LU LULU lululemon athletica inc. FY ended Mar 11, 2026 | $118.32 | $12.83B | $14.00B | $11.10B | $2.74B | $1.58B | 8.92x | 1.16x | 5.12x |
VF VFC V F CORP FY ended Apr 25, 2026 | $13.74 | $5.38B | $9.80B | $9.61B | $770.10M | $254.92M | 21.47x | 0.56x | 7.71x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
KT KTB Kontoor Brands, Inc. FY ended Feb 27, 2026 | $77.48 | $4.23B | $5.74B | $3.15B | $371.58M | $227.45M | 19.13x | 1.34x | 13.31x |
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 | 9.93x | 3/4 | -$2.89B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.02x | 3/4 | $5.06B | $11.84 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 16.51x | 3/4 | -$8.18B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
LU LULU lululemon athletica inc. FY ended Mar 11, 2026 | $118.32 | $12.83B | $14.00B | $11.10B | $2.74B | $1.58B | 8.92x | 1.16x | 5.12x |
VF VFC V F CORP FY ended Apr 25, 2026 | $13.74 | $5.38B | $9.80B | $9.61B | $770.10M | $254.92M | 21.47x | 0.56x | 7.71x |
SK SKX SKECHERS USA INC FY ended Dec 31, 2024 | — | — | — | $8.97B | $999.92M | $639.47M | — | — | — |
KT KTB Kontoor Brands, Inc. FY ended Feb 27, 2026 | $77.48 | $4.23B | $5.74B | $3.15B | $371.58M | $227.45M | 19.13x | 1.34x | 13.31x |
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 | 9.93x | 3/4 | -$2.89B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.02x | 3/4 | $5.06B | $11.84 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 16.51x | 3/4 | -$8.18B | — | Target fundamentals do not produce a usable positive equity value. |
