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 |
|---|
TA TAP MOLSON COORS BEVERAGE CO FY ended Dec 31, 2025 | $41.46 | — | — | $13.04B | -$1.53B | -$2.14B | -3.86x | — | — |
SA SAM BOSTON BEER CO INC FY ended Dec 27, 2025 | $183.13 | $1.91B | $1.64B | $1.96B | $244.21M | $108.47M | 18.52x | 0.97x | 6.42x |
ST STZ CONSTELLATION BRANDS, INC. FY ended Feb 28, 2026 | $130.69 | — | — | $9.14B | $3.11B | $1.69B | — | — | — |
CE CELH Celsius Holdings, Inc. FY ended Feb 23, 2026 | $32.98 | $8.35B | $9.49B | $2.52B | $200.23M | $108.00M | 131.92x | 3.32x | 47.41x |
TL TLRY Tilray Brands, Inc. FY ended Jul 24, 2026 | $4.59 | $625.17M | $534.66M | $915.45M | -$34.57M | -$121.40M | -4.21x | 0.68x | — |
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 | 27.07x | 2/5 | $334.20B | $185.95 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.66x | 3/5 | $98.32B | $54.71 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 35.59x | 4/5 | $301.72B | $167.88 | 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 |
|---|---|---|---|---|---|---|---|---|---|
TA TAP MOLSON COORS BEVERAGE CO FY ended Dec 31, 2025 | $41.46 | — | — | $13.04B | -$1.53B | -$2.14B | -3.86x | — | — |
SA SAM BOSTON BEER CO INC FY ended Dec 27, 2025 | $183.13 | $1.91B | $1.64B | $1.96B | $244.21M | $108.47M | 18.52x | 0.97x | 6.42x |
ST STZ CONSTELLATION BRANDS, INC. FY ended Feb 28, 2026 | $130.69 | — | — | $9.14B | $3.11B | $1.69B | — | — | — |
CE CELH Celsius Holdings, Inc. FY ended Feb 23, 2026 | $32.98 | $8.35B | $9.49B | $2.52B | $200.23M | $108.00M | 131.92x | 3.32x | 47.41x |
TL TLRY Tilray Brands, Inc. FY ended Jul 24, 2026 | $4.59 | $625.17M | $534.66M | $915.45M | -$34.57M | -$121.40M | -4.21x | 0.68x | — |
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 | 27.07x | 2/5 | $334.20B | $185.95 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.66x | 3/5 | $98.32B | $54.71 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 35.59x | 4/5 | $301.72B | $167.88 | Included in the active peer mix. |
