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 |
|---|
VM VMC Vulcan Materials CO FY ended Feb 11, 2026 | $274.51 | $35.62B | $36.02B | $7.94B | $2.21B | $1.08B | 33.85x | 4.49x | 14.30x |
ML MLM MARTIN MARIETTA MATERIALS INC FY ended Feb 16, 2026 | $531.05 | $31.90B | $32.70B | $6.15B | $1.63B | $1.14B | 28.29x | 5.19x | 17.60x |
AC ACA Arcosa, Inc. FY ended Jan 15, 2026 | $145.28 | $7.13B | $8.05B | $2.88B | $296.30M | $208.40M | 34.26x | 2.47x | 20.16x |
CR CRH CRH PUBLIC LTD CO FY ended Feb 04, 2026 | $95.86 | $63.77B | $73.90B | $37.45B | $7.33B | $3.75B | 17.40x | 1.70x | 8.86x |
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 | 15.40x | 4/4 | $8.93B | $77.62 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.46x | 4/4 | $9.07B | $78.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.45x | 4/4 | $8.24B | $71.59 | 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 |
|---|---|---|---|---|---|---|---|---|---|
VM VMC Vulcan Materials CO FY ended Feb 11, 2026 | $274.51 | $35.62B | $36.02B | $7.94B | $2.21B | $1.08B | 33.85x | 4.49x | 14.30x |
ML MLM MARTIN MARIETTA MATERIALS INC FY ended Feb 16, 2026 | $531.05 | $31.90B | $32.70B | $6.15B | $1.63B | $1.14B | 28.29x | 5.19x | 17.60x |
AC ACA Arcosa, Inc. FY ended Jan 15, 2026 | $145.28 | $7.13B | $8.05B | $2.88B | $296.30M | $208.40M | 34.26x | 2.47x | 20.16x |
CR CRH CRH PUBLIC LTD CO FY ended Feb 04, 2026 | $95.86 | $63.77B | $73.90B | $37.45B | $7.33B | $3.75B | 17.40x | 1.70x | 8.86x |
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 | 15.40x | 4/4 | $8.93B | $77.62 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.46x | 4/4 | $9.07B | $78.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.45x | 4/4 | $8.24B | $71.59 | Included in the active peer mix. |
