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 MODG Topgolf Callaway Brands Corp. FY ended Feb 19, 2026 | — | — | — | $2.06B | -$103.90M | -$409.30M | — | — | — |
HO HOG HARLEY-DAVIDSON, INC. FY ended Jan 30, 2026 | $28.28 | $2.94B | $3.93B | $4.47B | $698.28M | $338.74M | 10.17x | 0.66x | 3.77x |
RG RGR STURM RUGER & CO INC FY ended Feb 10, 2026 | $37.59 | $600.62M | $525.99M | $546.06M | $15.44M | -$4.39M | -139.22x | 1.10x | 33.41x |
YE YETI YETI Holdings, Inc. FY ended Feb 20, 2026 | $41.83 | $3.05B | $3.35B | $1.87B | $275.42M | $165.39M | 20.61x | 1.63x | 11.95x |
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 EVExcluded | Enterprise Multiple | 16.51x | 3/4 | -$7.91B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.13x | 3/4 | $1.66B | $39.47 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -36.15x | 3/4 | $19.69B | $468.35 | Peer averages are not economically meaningful for this method. |
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 MODG Topgolf Callaway Brands Corp. FY ended Feb 19, 2026 | — | — | — | $2.06B | -$103.90M | -$409.30M | — | — | — |
HO HOG HARLEY-DAVIDSON, INC. FY ended Jan 30, 2026 | $28.28 | $2.94B | $3.93B | $4.47B | $698.28M | $338.74M | 10.17x | 0.66x | 3.77x |
RG RGR STURM RUGER & CO INC FY ended Feb 10, 2026 | $37.59 | $600.62M | $525.99M | $546.06M | $15.44M | -$4.39M | -139.22x | 1.10x | 33.41x |
YE YETI YETI Holdings, Inc. FY ended Feb 20, 2026 | $41.83 | $3.05B | $3.35B | $1.87B | $275.42M | $165.39M | 20.61x | 1.63x | 11.95x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 16.51x | 3/4 | -$7.91B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.13x | 3/4 | $1.66B | $39.47 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -36.15x | 3/4 | $19.69B | $468.35 | Peer averages are not economically meaningful for this method. |
