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 |
|---|
AE AEO AMERICAN EAGLE OUTFITTERS INC FY ended Mar 30, 2026 | $17.04 | $2.86B | $4.12B | $5.55B | $475.88M | $191.98M | 15.63x | 0.51x | 8.66x |
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $149.24 | $6.63B | $7.20B | $5.27B | $895.65M | $506.92M | 14.27x | 1.26x | 7.96x |
GA GAP GAP INC FY ended Mar 10, 2026 | $23.45 | $8.24B | $12.16B | $15.37B | $1.72B | $816.00M | 11.01x | 0.54x | 6.80x |
ZU ZUMZ Zumiez Inc FY ended Feb 28, 2026 | $18.10 | $305.39M | $71.69M | $929.06M | $45.46M | $13.38M | 23.21x | 0.33x | 1.58x |
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 | 5.84x | 4/4 | -$56.90M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.66x | 4/4 | $365.18M | $30.49 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 16.03x | 4/4 | -$279.73M | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
AE AEO AMERICAN EAGLE OUTFITTERS INC FY ended Mar 30, 2026 | $17.04 | $2.86B | $4.12B | $5.55B | $475.88M | $191.98M | 15.63x | 0.51x | 8.66x |
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $149.24 | $6.63B | $7.20B | $5.27B | $895.65M | $506.92M | 14.27x | 1.26x | 7.96x |
GA GAP GAP INC FY ended Mar 10, 2026 | $23.45 | $8.24B | $12.16B | $15.37B | $1.72B | $816.00M | 11.01x | 0.54x | 6.80x |
ZU ZUMZ Zumiez Inc FY ended Feb 28, 2026 | $18.10 | $305.39M | $71.69M | $929.06M | $45.46M | $13.38M | 23.21x | 0.33x | 1.58x |
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 | 5.84x | 4/4 | -$56.90M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.66x | 4/4 | $365.18M | $30.49 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 16.03x | 4/4 | -$279.73M | — | Target fundamentals do not produce a usable positive equity value. |
