$28.42
Down 0.77% · Snapshot Sep 10, 2026
Market cap
$5.01B
Market cap $5.01B
Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$9.90
Blended value per share under the current mix.
Current price
$28.42
Sep 10, 2026
Peer gap
-65.2%
Peers imply 65.2% downside
Weighting mixer
Value contribution
4 peers →Price / Sales
$1.74B
Price / Sales
$1.74B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$1.74B
Baseline / share
$9.90
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
CCO Clear Channel Outdoor Holdings, Inc. FY ended Feb 23, 2026 | — | — | — | $1.60B | $595.54M | $19.94M | — | — | — |
CCI CROWN CASTLE INC. FY ended Feb 19, 2026 | — | — | — | $4.26B | $1.14B | $444.00M | — | — | — |
NCMI National CineMedia, Inc. FY ended Feb 20, 2026 | $2.46 | $231.41M | — | $243.20M | $35.70M | -$10.60M | -22.36x | 0.95x | — |
IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | — | — | — | $3.86B | $461.87M | -$472.87M | — | — | — |
CCO
Clear Channel Outdoor Holdings, Inc.
—
—
—
$1.60B
$595.54M
—
—
—
Cap —EV —Rev $1.60BEBITDA $595.54MP/E —P/S —EV/EBITDA —
CCI
CROWN CASTLE INC.
—
—
—
$4.26B
$1.14B
—
—
—
Cap —EV —Rev $4.26BEBITDA $1.14BP/E —P/S —EV/EBITDA —
NCMI
National CineMedia, Inc.
$2.46
$231.41M
—
$243.20M
$35.70M
-22.36x
0.95x
—
Cap $231.41MEV —Rev $243.20MEBITDA $35.70MP/E -22.36xP/S 0.95xEV/EBITDA —
IHRT
iHeartMedia, Inc.
—
—
—
$3.86B
$461.87M
—
—
—
Cap —EV —Rev $3.86BEBITDA $461.87MP/E —P/S —EV/EBITDA —
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 | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 0.95x | 1/4 | $1.74B | $9.90 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -22.36x | 1/4 | -$3.29B | — | Peer averages are not economically meaningful for this method. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
0.95x
Coverage
1/4
Implied equity value
$1.74B
Fair value / share
$9.90
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
-22.36x
Coverage
1/4
Implied equity value
-$3.29B
Fair value / share
—
Peer averages are not economically meaningful for this method.
