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 |
|---|
MO MOS MOSAIC CO FY ended Feb 20, 2026 | $23.61 | $7.51B | $7.91B | $12.05B | $2.47B | $540.70M | 13.89x | 0.62x | 2.97x |
NT NTR Nutrien Ltd. FY ended Dec 31, 2025 | $73.51 | $36.10B | $58.66B | $26.89B | $3.04B | $2.30B | 15.77x | 1.34x | 19.28x |
CM CMP COMPASS MINERALS INTERNATIONAL INC FY ended Dec 08, 2025 | $24.62 | $1.03B | $1.78B | $1.24B | $4.60M | -$79.80M | -4.93x | 0.83x | 25.79x |
UA UAN CVR PARTNERS, LP FY ended Feb 13, 2026 | $125.28 | $1.32B | $1.25B | $606.04M | $161.53M | $98.66M | 13.43x | 2.18x | 6.30x |
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
CF CF CF Industries Holdings, Inc. FY ended Jan 30, 2026 | $125.77 | $19.03B | $21.39B | $7.08B | $2.40B | $1.80B | 14.02x | 2.69x | 8.42x |
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 | 10.20x | 6/6 | $526.98M | $39.16 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.36x | 6/6 | $405.61M | $30.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.79x | 6/6 | $165.43M | $12.29 | 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 |
|---|---|---|---|---|---|---|---|---|---|
MO MOS MOSAIC CO FY ended Feb 20, 2026 | $23.61 | $7.51B | $7.91B | $12.05B | $2.47B | $540.70M | 13.89x | 0.62x | 2.97x |
NT NTR Nutrien Ltd. FY ended Dec 31, 2025 | $73.51 | $36.10B | $58.66B | $26.89B | $3.04B | $2.30B | 15.77x | 1.34x | 19.28x |
CM CMP COMPASS MINERALS INTERNATIONAL INC FY ended Dec 08, 2025 | $24.62 | $1.03B | $1.78B | $1.24B | $4.60M | -$79.80M | -4.93x | 0.83x | 25.79x |
UA UAN CVR PARTNERS, LP FY ended Feb 13, 2026 | $125.28 | $1.32B | $1.25B | $606.04M | $161.53M | $98.66M | 13.43x | 2.18x | 6.30x |
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
CF CF CF Industries Holdings, Inc. FY ended Jan 30, 2026 | $125.77 | $19.03B | $21.39B | $7.08B | $2.40B | $1.80B | 14.02x | 2.69x | 8.42x |
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 | 10.20x | 6/6 | $526.98M | $39.16 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.36x | 6/6 | $405.61M | $30.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.79x | 6/6 | $165.43M | $12.29 | Included in the active peer mix. |
