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 |
|---|
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $131.31 | $144.44B | $154.98B | $60.37B | $7.38B | $5.49B | 26.96x | 2.39x | 20.80x |
RO ROST ROSS STORES, INC. FY ended Mar 09, 2026 | $229.24 | $73.23B | $74.77B | $22.75B | $2.90B | $2.15B | 34.68x | 3.22x | 25.80x |
DD DDS DILLARD'S, INC. FY ended Jan 31, 2026 | $636.66 | $9.94B | $9.48B | $6.56B | $690.29M | $570.19M | 17.48x | 1.51x | 13.72x |
WM WMT Walmart Inc. FY ended Mar 11, 2026 | $106.09 | $841.69B | $982.49B | $713.16B | $40.29B | $21.89B | 38.86x | 1.18x | 24.39x |
CO COST COSTCO WHOLESALE CORP /NEW FY ended Sep 30, 2025 | $928.48 | $411.76B | $432.27B | $275.24B | $10.97B | $8.10B | 50.99x | 1.50x | 39.02x |
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 | 23.03x | 5/5 | $25.83B | $411.28 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.96x | 5/5 | $22.68B | $361.01 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 33.79x | 5/5 | $20.62B | $328.26 | 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 |
|---|---|---|---|---|---|---|---|---|---|
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $131.31 | $144.44B | $154.98B | $60.37B | $7.38B | $5.49B | 26.96x | 2.39x | 20.80x |
RO ROST ROSS STORES, INC. FY ended Mar 09, 2026 | $229.24 | $73.23B | $74.77B | $22.75B | $2.90B | $2.15B | 34.68x | 3.22x | 25.80x |
DD DDS DILLARD'S, INC. FY ended Jan 31, 2026 | $636.66 | $9.94B | $9.48B | $6.56B | $690.29M | $570.19M | 17.48x | 1.51x | 13.72x |
WM WMT Walmart Inc. FY ended Mar 11, 2026 | $106.09 | $841.69B | $982.49B | $713.16B | $40.29B | $21.89B | 38.86x | 1.18x | 24.39x |
CO COST COSTCO WHOLESALE CORP /NEW FY ended Sep 30, 2025 | $928.48 | $411.76B | $432.27B | $275.24B | $10.97B | $8.10B | 50.99x | 1.50x | 39.02x |
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 | 23.03x | 5/5 | $25.83B | $411.28 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.96x | 5/5 | $22.68B | $361.01 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 33.79x | 5/5 | $20.62B | $328.26 | Included in the active peer mix. |
