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 |
|---|
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $180.64 | $42.56B | $55.68B | $25.20B | $1.79B | $495.97M | -752.67x | 1.69x | 29.06x |
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $144.61 | $5.15B | $7.61B | $2.96B | $852.45M | $280.00M | 19.20x | 1.74x | 7.50x |
MA MANU Manchester United plc FY ended Jun 30, 2025 | $22.52 | — | — | $666.51M | -$33.02M | -$33.02M | -116.56x | — | — |
FW FWONA Liberty Media Corp FY ended Dec 31, 2025 | $94.09 | $31.52B | $29.32B | $4.48B | $1.87B | $555.00M | 495.21x | 7.03x | 13.97x |
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 | 13.36x | 3/4 | -$92.62M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.49x | 3/4 | $4.02B | $161.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -88.70x | 4/4 | -$688.25M | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $180.64 | $42.56B | $55.68B | $25.20B | $1.79B | $495.97M | -752.67x | 1.69x | 29.06x |
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $144.61 | $5.15B | $7.61B | $2.96B | $852.45M | $280.00M | 19.20x | 1.74x | 7.50x |
MA MANU Manchester United plc FY ended Jun 30, 2025 | $22.52 | — | — | $666.51M | -$33.02M | -$33.02M | -116.56x | — | — |
FW FWONA Liberty Media Corp FY ended Dec 31, 2025 | $94.09 | $31.52B | $29.32B | $4.48B | $1.87B | $555.00M | 495.21x | 7.03x | 13.97x |
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 | 13.36x | 3/4 | -$92.62M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.49x | 3/4 | $4.02B | $161.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -88.70x | 4/4 | -$688.25M | — | Peer averages are not economically meaningful for this method. |
