Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$136.74
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
6 peers →Price / Sales
$3.87B
Price / Earnings
$13.88B
Price / Sales
$7.73B
Price / Earnings
$27.75B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$17.74B
Baseline / share
$136.74
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
EXP EAGLE MATERIALS INC FY ended May 15, 2026 | — | — | — | $2.31B | $748.26M | $423.81M | — | — | — |
CX CEMEX SAB DE CV FY ended Dec 31, 2025 | — | — | — | $16.20B | $960.00M | $960.00M | — | — | — |
MLM MARTIN MARIETTA MATERIALS INC FY ended Feb 16, 2026 | — | — | — | $6.15B | $1.63B | $1.14B | — | — | — |
SUM Summit Materials, Inc. FY ended Dec 30, 2023 | — | — | — | $2.62B | $713.42M | $289.63M | — | — | — |
GVA GRANITE CONSTRUCTION INC FY ended Feb 06, 2026 | $115.83 | $5.07B | — | $4.42B | $294.54M | $193.00M | 30.01x | 1.15x | — |
MHK MOHAWK INDUSTRIES INC FY ended Feb 19, 2026 | $127.73 | $8.65B | — | $10.79B | $1.20B | $369.90M | 21.54x | 0.80x | — |
EXP
EAGLE MATERIALS INC
—
—
—
$2.31B
$748.26M
—
—
—
Cap —EV —Rev $2.31BEBITDA $748.26MP/E —P/S —EV/EBITDA —
CX
CEMEX SAB DE CV
—
—
—
$16.20B
$960.00M
—
—
—
Cap —EV —Rev $16.20BEBITDA $960.00MP/E —P/S —EV/EBITDA —
MLM
MARTIN MARIETTA MATERIALS INC
—
—
—
$6.15B
$1.63B
—
—
—
Cap —EV —Rev $6.15BEBITDA $1.63BP/E —P/S —EV/EBITDA —
SUM
Summit Materials, Inc.
—
—
—
$2.62B
$713.42M
—
—
—
Cap —EV —Rev $2.62BEBITDA $713.42MP/E —P/S —EV/EBITDA —
GVA
GRANITE CONSTRUCTION INC
$115.83
$5.07B
—
$4.42B
$294.54M
30.01x
1.15x
—
Cap $5.07BEV —Rev $4.42BEBITDA $294.54MP/E 30.01xP/S 1.15xEV/EBITDA —
MHK
MOHAWK INDUSTRIES INC
$127.73
$8.65B
—
$10.79B
$1.20B
21.54x
0.80x
—
Cap $8.65BEV —Rev $10.79BEBITDA $1.20BP/E 21.54xP/S 0.80xEV/EBITDA —
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 | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 0.97x | 2/6 | $7.73B | $59.61 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.77x | 2/6 | $27.75B | $213.87 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
0.97x
Coverage
2/6
Implied equity value
$7.73B
Fair value / share
$59.61
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
25.77x
Coverage
2/6
Implied equity value
$27.75B
Fair value / share
$213.87
Included in the active peer mix.
