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 |
|---|
CS CSL CARLISLE COMPANIES INC FY ended Feb 06, 2026 | $356.70 | $14.17B | $15.05B | $5.02B | $1.20B | $740.70M | 20.84x | 2.82x | 12.55x |
AW AWI ARMSTRONG WORLD INDUSTRIES INC FY ended Feb 18, 2026 | $174.61 | $7.38B | $6.94B | $1.62B | $458.70M | $308.70M | 24.66x | 4.55x | 13.68x |
NU NUE NUCOR CORP FY ended Feb 18, 2026 | $250.50 | $56.83B | $62.03B | $32.49B | $3.92B | $1.74B | 33.31x | 1.75x | 15.81x |
LP LPX LOUISIANA-PACIFIC CORP FY ended Feb 13, 2026 | $71.29 | $4.98B | $4.33B | $2.71B | $216.00M | $146.00M | 34.27x | 1.84x | 18.35x |
JE JELD JELD-WEN Holding, Inc. FY ended Feb 18, 2026 | $2.51 | $217.78M | $1.93B | $3.21B | -$294.18M | -$621.21M | -0.34x | 0.07x | — |
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 | 15.01x | 4/5 | $7.43B | $94.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.21x | 5/5 | $22.29B | $282.01 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.55x | 5/5 | -$11.77B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CS CSL CARLISLE COMPANIES INC FY ended Feb 06, 2026 | $356.70 | $14.17B | $15.05B | $5.02B | $1.20B | $740.70M | 20.84x | 2.82x | 12.55x |
AW AWI ARMSTRONG WORLD INDUSTRIES INC FY ended Feb 18, 2026 | $174.61 | $7.38B | $6.94B | $1.62B | $458.70M | $308.70M | 24.66x | 4.55x | 13.68x |
NU NUE NUCOR CORP FY ended Feb 18, 2026 | $250.50 | $56.83B | $62.03B | $32.49B | $3.92B | $1.74B | 33.31x | 1.75x | 15.81x |
LP LPX LOUISIANA-PACIFIC CORP FY ended Feb 13, 2026 | $71.29 | $4.98B | $4.33B | $2.71B | $216.00M | $146.00M | 34.27x | 1.84x | 18.35x |
JE JELD JELD-WEN Holding, Inc. FY ended Feb 18, 2026 | $2.51 | $217.78M | $1.93B | $3.21B | -$294.18M | -$621.21M | -0.34x | 0.07x | — |
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 | 15.01x | 4/5 | $7.43B | $94.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.21x | 5/5 | $22.29B | $282.01 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.55x | 5/5 | -$11.77B | — | Target fundamentals do not produce a usable positive equity value. |
