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 |
|---|
AM AMCR Amcor plc FY ended Aug 12, 2026 | $46.64 | $21.56B | $33.22B | $23.51B | $2.94B | $1.11B | 19.60x | 0.92x | 9.35x |
SE SEE SEALED AIR CORP/DE FY ended Feb 23, 2026 | — | — | — | $5.36B | $1.01B | $505.50M | — | — | — |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.59 | $5.59B | $9.73B | $7.52B | $1.83B | $1.00B | 5.62x | 0.74x | 4.65x |
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $117.27 | $12.75B | $16.54B | $12.37B | $1.93B | $738.00M | 18.38x | 1.03x | 8.58x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $83.90 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
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 | 6.74x | 3/5 | $3.89B | $33.30 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.90x | 3/5 | $11.00B | $94.29 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.53x | 3/5 | $7.50B | $64.26 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AM AMCR Amcor plc FY ended Aug 12, 2026 | $46.64 | $21.56B | $33.22B | $23.51B | $2.94B | $1.11B | 19.60x | 0.92x | 9.35x |
SE SEE SEALED AIR CORP/DE FY ended Feb 23, 2026 | — | — | — | $5.36B | $1.01B | $505.50M | — | — | — |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.59 | $5.59B | $9.73B | $7.52B | $1.83B | $1.00B | 5.62x | 0.74x | 4.65x |
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $117.27 | $12.75B | $16.54B | $12.37B | $1.93B | $738.00M | 18.38x | 1.03x | 8.58x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $83.90 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
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 | 6.74x | 3/5 | $3.89B | $33.30 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.90x | 3/5 | $11.00B | $94.29 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.53x | 3/5 | $7.50B | $64.26 | Included in the active peer mix. |
