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 |
|---|
IP IP INTERNATIONAL PAPER CO /NEW/ FY ended Feb 20, 2026 | $39.31 | $20.82B | $25.21B | $23.63B | -$739.00M | -$3.52B | -5.66x | 0.88x | — |
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.39 | $21.42B | $23.66B | $8.99B | $1.68B | $774.10M | 28.02x | 2.38x | 14.05x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.08 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
SW SW Smurfit Westrock plc FY ended Feb 20, 2026 | $48.29 | $25.33B | $33.87B | $31.18B | $1.11B | $699.00M | 36.31x | 0.81x | 30.27x |
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 | 15.90x | 3/5 | $24.75B | $83.58 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.20x | 4/5 | $10.38B | $35.06 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.07x | 4/5 | $7.13B | $24.10 | 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 |
|---|---|---|---|---|---|---|---|---|---|
IP IP INTERNATIONAL PAPER CO /NEW/ FY ended Feb 20, 2026 | $39.31 | $20.82B | $25.21B | $23.63B | -$739.00M | -$3.52B | -5.66x | 0.88x | — |
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.39 | $21.42B | $23.66B | $8.99B | $1.68B | $774.10M | 28.02x | 2.38x | 14.05x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.08 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
SW SW Smurfit Westrock plc FY ended Feb 20, 2026 | $48.29 | $25.33B | $33.87B | $31.18B | $1.11B | $699.00M | 36.31x | 0.81x | 30.27x |
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 | 15.90x | 3/5 | $24.75B | $83.58 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.20x | 4/5 | $10.38B | $35.06 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.07x | 4/5 | $7.13B | $24.10 | Included in the active peer mix. |
