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 |
|---|
MS MSGS Madison Square Garden Sports Corp. FY ended Jun 30, 2026 | $389.82 | $9.72B | $10.36B | $1.15B | $41.03M | $7.76M | 1218.19x | 8.42x | 252.44x |
FW FWONA Liberty Media Corp FY ended Dec 31, 2025 | $93.26 | $31.24B | $29.04B | $4.48B | $1.87B | $555.00M | 490.84x | 6.97x | 13.83x |
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.45 | $9.59B | $15.18B | $8.56B | $1.82B | $805.00M | 12.76x | 1.12x | 6.58x |
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $179.42 | $42.28B | $55.40B | $25.20B | $1.79B | $495.97M | -747.58x | 1.68x | 28.91x |
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $143.57 | $5.12B | $7.57B | $2.96B | $852.45M | $280.00M | 19.07x | 1.73x | 7.46x |
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 | 60.31x | 5/5 | -$1.91B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.98x | 5/5 | $2.65B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 198.65x | 5/5 | -$6.56B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
MS MSGS Madison Square Garden Sports Corp. FY ended Jun 30, 2026 | $389.82 | $9.72B | $10.36B | $1.15B | $41.03M | $7.76M | 1218.19x | 8.42x | 252.44x |
FW FWONA Liberty Media Corp FY ended Dec 31, 2025 | $93.26 | $31.24B | $29.04B | $4.48B | $1.87B | $555.00M | 490.84x | 6.97x | 13.83x |
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.45 | $9.59B | $15.18B | $8.56B | $1.82B | $805.00M | 12.76x | 1.12x | 6.58x |
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $179.42 | $42.28B | $55.40B | $25.20B | $1.79B | $495.97M | -747.58x | 1.68x | 28.91x |
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $143.57 | $5.12B | $7.57B | $2.96B | $852.45M | $280.00M | 19.07x | 1.73x | 7.46x |
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 | 60.31x | 5/5 | -$1.91B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.98x | 5/5 | $2.65B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 198.65x | 5/5 | -$6.56B | — | Target fundamentals do not produce a usable positive equity value. |
