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 |
|---|
PV PVH PVH CORP. /DE/ FY ended Mar 11, 2026 | $75.79 | $3.49B | $6.65B | $8.95B | $502.80M | $25.30M | 145.75x | 0.39x | 13.23x |
RL RL RALPH LAUREN CORP FY ended Mar 28, 2026 | $354.04 | $21.28B | $22.30B | $8.11B | $1.46B | $941.10M | 23.43x | 2.62x | 14.76x |
TP TPR TAPESTRY, INC. FY ended Jul 31, 2026 | — | — | — | $8.00B | $2.11B | $1.53B | — | — | — |
LE LEVI LEVI STRAUSS & CO FY ended Nov 30, 2025 | $21.29 | $8.00B | $10.82B | $6.28B | $961.90M | $578.10M | 14.68x | 1.27x | 10.81x |
HB HBI Hanesbrands Inc. FY ended Feb 07, 2025 | — | — | — | $3.51B | -$173.53M | -$320.43M | — | — | — |
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 | 10.43x | 3/5 | $1.94B | $17.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.43x | 3/5 | $4.96B | $43.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 61.29x | 3/5 | $8.40B | $73.88 | 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 |
|---|---|---|---|---|---|---|---|---|---|
PV PVH PVH CORP. /DE/ FY ended Mar 11, 2026 | $75.79 | $3.49B | $6.65B | $8.95B | $502.80M | $25.30M | 145.75x | 0.39x | 13.23x |
RL RL RALPH LAUREN CORP FY ended Mar 28, 2026 | $354.04 | $21.28B | $22.30B | $8.11B | $1.46B | $941.10M | 23.43x | 2.62x | 14.76x |
TP TPR TAPESTRY, INC. FY ended Jul 31, 2026 | — | — | — | $8.00B | $2.11B | $1.53B | — | — | — |
LE LEVI LEVI STRAUSS & CO FY ended Nov 30, 2025 | $21.29 | $8.00B | $10.82B | $6.28B | $961.90M | $578.10M | 14.68x | 1.27x | 10.81x |
HB HBI Hanesbrands Inc. FY ended Feb 07, 2025 | — | — | — | $3.51B | -$173.53M | -$320.43M | — | — | — |
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 | 10.43x | 3/5 | $1.94B | $17.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.43x | 3/5 | $4.96B | $43.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 61.29x | 3/5 | $8.40B | $73.88 | Included in the active peer mix. |
