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 |
|---|
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
CP CPB CAMPBELL'S Co FY ended Sep 10, 2025 | $23.39 | $6.98B | $9.90B | $10.25B | $1.58B | $602.00M | 11.64x | 0.68x | 4.93x |
KH KHC Kraft Heinz Co FY ended Feb 07, 2026 | $25.70 | $30.48B | $22.99B | $24.94B | -$3.53B | -$5.85B | -5.21x | 1.22x | — |
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
FL FLO FLOWERS FOODS INC FY ended Feb 20, 2026 | $7.10 | $1.51B | $3.15B | $5.26B | $359.07M | $83.83M | 17.75x | 0.29x | 7.19x |
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 | 10.21x | 3/5 | $6.73B | $153.20 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.85x | 4/5 | $6.92B | $157.39 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -58.88x | 4/5 | -$19.77B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
CP CPB CAMPBELL'S Co FY ended Sep 10, 2025 | $23.39 | $6.98B | $9.90B | $10.25B | $1.58B | $602.00M | 11.64x | 0.68x | 4.93x |
KH KHC Kraft Heinz Co FY ended Feb 07, 2026 | $25.70 | $30.48B | $22.99B | $24.94B | -$3.53B | -$5.85B | -5.21x | 1.22x | — |
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
FL FLO FLOWERS FOODS INC FY ended Feb 20, 2026 | $7.10 | $1.51B | $3.15B | $5.26B | $359.07M | $83.83M | 17.75x | 0.29x | 7.19x |
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 | 10.21x | 3/5 | $6.73B | $153.20 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.85x | 4/5 | $6.92B | $157.39 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -58.88x | 4/5 | -$19.77B | — | Peer averages are not economically meaningful for this method. |
