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 |
|---|
CM CMG CHIPOTLE MEXICAN GRILL INC FY ended Jan 30, 2026 | $37.51 | $47.47B | $50.10B | $11.93B | $2.01B | $1.54B | 32.90x | 3.98x | 24.93x |
YU YUM YUM BRANDS INC FY ended Feb 17, 2026 | $152.03 | $41.49B | $52.05B | $8.21B | $2.69B | $1.56B | 27.39x | 5.05x | 19.34x |
MC MCD MCDONALDS CORP FY ended Jan 31, 2026 | $261.11 | $184.77B | $234.55B | $26.89B | $14.08B | $8.56B | 21.85x | 6.87x | 15.00x |
DR DRI DARDEN RESTAURANTS INC FY ended May 31, 2026 | $215.56 | $24.60B | $27.49B | $13.21B | $1.43B | $1.21B | 20.77x | 1.86x | 16.76x |
BL BLMN Bloomin' Brands, Inc. FY ended Feb 20, 2026 | $9.74 | $833.95M | $2.87B | $3.96B | $217.78M | $8.24M | 97.40x | 0.21x | 12.98x |
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 | 17.31x | 5/5 | $2.28B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.60x | 5/5 | $5.20B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.06x | 5/5 | $1.83B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CM CMG CHIPOTLE MEXICAN GRILL INC FY ended Jan 30, 2026 | $37.51 | $47.47B | $50.10B | $11.93B | $2.01B | $1.54B | 32.90x | 3.98x | 24.93x |
YU YUM YUM BRANDS INC FY ended Feb 17, 2026 | $152.03 | $41.49B | $52.05B | $8.21B | $2.69B | $1.56B | 27.39x | 5.05x | 19.34x |
MC MCD MCDONALDS CORP FY ended Jan 31, 2026 | $261.11 | $184.77B | $234.55B | $26.89B | $14.08B | $8.56B | 21.85x | 6.87x | 15.00x |
DR DRI DARDEN RESTAURANTS INC FY ended May 31, 2026 | $215.56 | $24.60B | $27.49B | $13.21B | $1.43B | $1.21B | 20.77x | 1.86x | 16.76x |
BL BLMN Bloomin' Brands, Inc. FY ended Feb 20, 2026 | $9.74 | $833.95M | $2.87B | $3.96B | $217.78M | $8.24M | 97.40x | 0.21x | 12.98x |
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 | 17.31x | 5/5 | $2.28B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.60x | 5/5 | $5.20B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.06x | 5/5 | $1.83B | — | Included in the active peer mix. |
