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 |
|---|
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.12 | $33.46B | $44.56B | $46.40B | $5.03B | $3.11B | 18.63x | 0.72x | 8.85x |
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 | — |
VF VFC V F CORP FY ended Apr 25, 2026 | $13.65 | $5.35B | $9.76B | $9.61B | $770.10M | $254.92M | 21.33x | 0.56x | 7.69x |
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $86.97 | $11.86B | $10.85B | $5.47B | $1.40B | $1.02B | 12.39x | 2.17x | 7.73x |
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
CO COLM COLUMBIA SPORTSWEAR CO FY ended Feb 13, 2026 | $57.75 | $2.96B | $2.98B | $3.40B | $287.81M | $177.22M | 17.82x | 0.87x | 9.78x |
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 | 8.78x | 4/6 | $22.85B | $210.73 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.95x | 5/6 | $10.56B | $97.40 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.15x | 5/6 | $20.77B | $191.55 | 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 |
|---|---|---|---|---|---|---|---|---|---|
NK NKE NIKE, Inc. FY ended May 31, 2026 | $39.12 | $33.46B | $44.56B | $46.40B | $5.03B | $3.11B | 18.63x | 0.72x | 8.85x |
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 | — |
VF VFC V F CORP FY ended Apr 25, 2026 | $13.65 | $5.35B | $9.76B | $9.61B | $770.10M | $254.92M | 21.33x | 0.56x | 7.69x |
DE DECK DECKERS OUTDOOR CORP FY ended May 01, 2026 | $86.97 | $11.86B | $10.85B | $5.47B | $1.40B | $1.02B | 12.39x | 2.17x | 7.73x |
FL FL FOOT LOCKER, INC. FY ended Mar 21, 2025 | — | — | — | $7.99B | $52.00M | $12.00M | — | — | — |
CO COLM COLUMBIA SPORTSWEAR CO FY ended Feb 13, 2026 | $57.75 | $2.96B | $2.98B | $3.40B | $287.81M | $177.22M | 17.82x | 0.87x | 9.78x |
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 | 8.78x | 4/6 | $22.85B | $210.73 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.95x | 5/6 | $10.56B | $97.40 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.15x | 5/6 | $20.77B | $191.55 | Included in the active peer mix. |
