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 |
|---|
BT BTU PEABODY ENERGY CORP FY ended Feb 13, 2026 | $28.92 | $3.53B | $2.81B | $3.86B | $10.20M | -$42.50M | -67.26x | 0.91x | 275.35x |
AR ARLP ALLIANCE RESOURCE PARTNERS LP FY ended Feb 26, 2026 | $26.18 | $3.37B | $3.93B | $2.19B | $673.72M | $311.16M | — | 1.53x | 5.46x |
AM AMR Alpha Metallurgical Resources, Inc. FY ended Feb 20, 2026 | $226.23 | $2.87B | $2.43B | $2.13B | -$75.11M | -$61.69M | -47.63x | 1.35x | — |
ME METC Ramaco Resources, Inc. FY ended Dec 31, 2025 | $13.30 | $587.27M | $557.01M | $536.62M | -$16.24M | -$51.45M | -13.43x | 1.09x | — |
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 | 143.44x | 2/4 | $11.80B | $223.44 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.22x | 4/4 | $1.60B | $30.32 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -42.77x | 3/4 | -$2.44B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
BT BTU PEABODY ENERGY CORP FY ended Feb 13, 2026 | $28.92 | $3.53B | $2.81B | $3.86B | $10.20M | -$42.50M | -67.26x | 0.91x | 275.35x |
AR ARLP ALLIANCE RESOURCE PARTNERS LP FY ended Feb 26, 2026 | $26.18 | $3.37B | $3.93B | $2.19B | $673.72M | $311.16M | — | 1.53x | 5.46x |
AM AMR Alpha Metallurgical Resources, Inc. FY ended Feb 20, 2026 | $226.23 | $2.87B | $2.43B | $2.13B | -$75.11M | -$61.69M | -47.63x | 1.35x | — |
ME METC Ramaco Resources, Inc. FY ended Dec 31, 2025 | $13.30 | $587.27M | $557.01M | $536.62M | -$16.24M | -$51.45M | -13.43x | 1.09x | — |
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 | 143.44x | 2/4 | $11.80B | $223.44 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.22x | 4/4 | $1.60B | $30.32 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -42.77x | 3/4 | -$2.44B | — | Peer averages are not economically meaningful for this method. |
