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 |
|---|
GI GIII G III APPAREL GROUP LTD /DE/ FY ended Mar 20, 2026 | $33.49 | $1.41B | $1.51B | $2.96B | $147.23M | $67.35M | 22.18x | 0.48x | 9.35x |
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 | $77.47 | $4.23B | $5.74B | $3.15B | $371.58M | $227.45M | 19.13x | 1.34x | 13.31x |
UA UAA Under Armour, Inc. FY ended Mar 31, 2026 | $5.11 | $2.19B | $4.51B | $4.97B | -$57.08M | -$495.64M | -4.41x | 0.44x | — |
CO COLM COLUMBIA SPORTSWEAR CO FY ended Feb 13, 2026 | $58.03 | $2.97B | $2.99B | $3.40B | $287.81M | $177.22M | 17.91x | 0.87x | 9.83x |
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 | 11.64x | 3/5 | -$4.78B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.78x | 4/5 | $2.75B | $7.77 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 13.70x | 4/5 | -$4.39B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
GI GIII G III APPAREL GROUP LTD /DE/ FY ended Mar 20, 2026 | $33.49 | $1.41B | $1.51B | $2.96B | $147.23M | $67.35M | 22.18x | 0.48x | 9.35x |
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 | $77.47 | $4.23B | $5.74B | $3.15B | $371.58M | $227.45M | 19.13x | 1.34x | 13.31x |
UA UAA Under Armour, Inc. FY ended Mar 31, 2026 | $5.11 | $2.19B | $4.51B | $4.97B | -$57.08M | -$495.64M | -4.41x | 0.44x | — |
CO COLM COLUMBIA SPORTSWEAR CO FY ended Feb 13, 2026 | $58.03 | $2.97B | $2.99B | $3.40B | $287.81M | $177.22M | 17.91x | 0.87x | 9.83x |
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 | 11.64x | 3/5 | -$4.78B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.78x | 4/5 | $2.75B | $7.77 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 13.70x | 4/5 | -$4.39B | — | Target fundamentals do not produce a usable positive equity value. |
