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 |
|---|
HG HGV Hilton Grand Vacations Inc. FY ended Feb 19, 2026 | $43.83 | $3.41B | $9.91B | $5.05B | $581.00M | $81.00M | 49.25x | 0.67x | 10.43x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.54 | $4.89B | $7.19B | $1.60B | $571.57M | $369.95M | 13.74x | 3.06x | 10.86x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $173.28 | — | — | $7.10B | $548.00M | -$52.00M | -315.05x | — | — |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $76.76 | $5.70B | $7.31B | $1.43B | $464.00M | $193.00M | 30.70x | 3.99x | 12.06x |
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 | 11.40x | 3/4 | -$7.65B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.57x | 3/4 | $12.95B | $376.51 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -55.34x | 4/4 | $17.05B | $495.56 | 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 |
|---|---|---|---|---|---|---|---|---|---|
HG HGV Hilton Grand Vacations Inc. FY ended Feb 19, 2026 | $43.83 | $3.41B | $9.91B | $5.05B | $581.00M | $81.00M | 49.25x | 0.67x | 10.43x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.54 | $4.89B | $7.19B | $1.60B | $571.57M | $369.95M | 13.74x | 3.06x | 10.86x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $173.28 | — | — | $7.10B | $548.00M | -$52.00M | -315.05x | — | — |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $76.76 | $5.70B | $7.31B | $1.43B | $464.00M | $193.00M | 30.70x | 3.99x | 12.06x |
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 | 11.40x | 3/4 | -$7.65B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.57x | 3/4 | $12.95B | $376.51 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -55.34x | 4/4 | $17.05B | $495.56 | Peer averages are not economically meaningful for this method. |
