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 |
|---|
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
CA CAG CONAGRA BRANDS INC. FY ended Jun 28, 2026 | $16.09 | $7.70B | $13.02B | $11.28B | -$1.13B | -$1.92B | -4.02x | 0.68x | — |
TS TSN TYSON FOODS, INC. FY ended Sep 27, 2025 | $55.40 | $1.24B | $868.96M | $54.44B | $2.47B | $474.00M | 41.65x | 0.02x | 0.35x |
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 | 10.94x | 2/4 | -$31.13B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 3/4 | $15.87B | $13.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -74.02x | 3/4 | $432.71B | $364.90 | 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 |
|---|---|---|---|---|---|---|---|---|---|
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
K K KELLANOVA FY ended Jan 25, 2025 | — | — | — | $12.75B | $1.98B | $1.34B | — | — | — |
CA CAG CONAGRA BRANDS INC. FY ended Jun 28, 2026 | $16.09 | $7.70B | $13.02B | $11.28B | -$1.13B | -$1.92B | -4.02x | 0.68x | — |
TS TSN TYSON FOODS, INC. FY ended Sep 27, 2025 | $55.40 | $1.24B | $868.96M | $54.44B | $2.47B | $474.00M | 41.65x | 0.02x | 0.35x |
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 | 10.94x | 2/4 | -$31.13B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 3/4 | $15.87B | $13.38 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -74.02x | 3/4 | $432.71B | $364.90 | Peer averages are not economically meaningful for this method. |
