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 |
|---|
MK MKC MCCORMICK & CO INC FY ended Nov 30, 2025 | $55.33 | $14.88B | $18.44B | $6.84B | $1.38B | $789.40M | 18.88x | 2.18x | 11.55x |
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 |
PO POST Post Holdings, Inc. FY ended Nov 17, 2025 | $85.35 | $3.75B | $10.59B | $8.16B | $1.33B | $335.70M | 15.49x | 0.46x | 7.97x |
KH KHC Kraft Heinz Co FY ended Feb 07, 2026 | $25.70 | $30.48B | $22.99B | $24.94B | -$3.53B | -$5.85B | -5.21x | 1.22x | — |
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 |
HR HRL HORMEL FOODS CORP /DE/ FY ended Oct 26, 2025 | $21.57 | $11.88B | $14.43B | $12.11B | $993.31M | $478.20M | 24.79x | 0.98x | 13.51x |
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 | 10.42x | 5/6 | -$1.79B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.01x | 6/6 | $3.07B | $21.52 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -27.35x | 6/6 | -$3.74B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
MK MKC MCCORMICK & CO INC FY ended Nov 30, 2025 | $55.33 | $14.88B | $18.44B | $6.84B | $1.38B | $789.40M | 18.88x | 2.18x | 11.55x |
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 |
PO POST Post Holdings, Inc. FY ended Nov 17, 2025 | $85.35 | $3.75B | $10.59B | $8.16B | $1.33B | $335.70M | 15.49x | 0.46x | 7.97x |
KH KHC Kraft Heinz Co FY ended Feb 07, 2026 | $25.70 | $30.48B | $22.99B | $24.94B | -$3.53B | -$5.85B | -5.21x | 1.22x | — |
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 |
HR HRL HORMEL FOODS CORP /DE/ FY ended Oct 26, 2025 | $21.57 | $11.88B | $14.43B | $12.11B | $993.31M | $478.20M | 24.79x | 0.98x | 13.51x |
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 | 10.42x | 5/6 | -$1.79B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.01x | 6/6 | $3.07B | $21.52 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -27.35x | 6/6 | -$3.74B | — | Peer averages are not economically meaningful for this method. |
