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 |
|---|
WY WY WEYERHAEUSER CO FY ended Feb 03, 2026 | $23.64 | $17.04B | $21.27B | $6.91B | $730.00M | $324.00M | 52.53x | 2.47x | 21.23x |
RY RYN RAYONIER INC FY ended Feb 13, 2026 | $20.38 | $6.13B | $6.84B | $484.49M | $523.25M | $474.38M | 6.73x | 12.65x | 12.18x |
SF SFNC SIMMONS FIRST NATIONAL CORP FY ended Feb 23, 2026 | $22.69 | $3.28B | $23.28B | $1.24B | $45.20M | -$397.55M | -7.69x | 2.64x | 38.66x |
NL NLY ANNALY CAPITAL MANAGEMENT INC FY ended Jan 30, 2026 | $23.04 | $17.37B | $135.04B | — | $6.86B | $2.03B | 7.89x | — | 16.87x |
AG AGNC AGNC Investment Corp. FY ended Jan 31, 2026 | $10.90 | $12.92B | $48.74B | $78.00M | $3.99B | $1.67B | 7.41x | 165.66x | 12.21x |
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 | 23.62x | 5/5 | $934.85M | $12.10 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 45.85x | 4/5 | $48.70B | $630.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.37x | 5/5 | $292.58M | $3.79 | 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 |
|---|---|---|---|---|---|---|---|---|---|
WY WY WEYERHAEUSER CO FY ended Feb 03, 2026 | $23.64 | $17.04B | $21.27B | $6.91B | $730.00M | $324.00M | 52.53x | 2.47x | 21.23x |
RY RYN RAYONIER INC FY ended Feb 13, 2026 | $20.38 | $6.13B | $6.84B | $484.49M | $523.25M | $474.38M | 6.73x | 12.65x | 12.18x |
SF SFNC SIMMONS FIRST NATIONAL CORP FY ended Feb 23, 2026 | $22.69 | $3.28B | $23.28B | $1.24B | $45.20M | -$397.55M | -7.69x | 2.64x | 38.66x |
NL NLY ANNALY CAPITAL MANAGEMENT INC FY ended Jan 30, 2026 | $23.04 | $17.37B | $135.04B | — | $6.86B | $2.03B | 7.89x | — | 16.87x |
AG AGNC AGNC Investment Corp. FY ended Jan 31, 2026 | $10.90 | $12.92B | $48.74B | $78.00M | $3.99B | $1.67B | 7.41x | 165.66x | 12.21x |
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 | 23.62x | 5/5 | $934.85M | $12.10 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 45.85x | 4/5 | $48.70B | $630.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.37x | 5/5 | $292.58M | $3.79 | Included in the active peer mix. |
