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 |
|---|
VL VLO VALERO ENERGY CORP/TX FY ended Feb 20, 2026 | $346.59 | $99.79B | $97.33B | $122.69B | $5.99B | $2.35B | 45.78x | 0.81x | 14.93x |
MP MPC Marathon Petroleum Corp FY ended Feb 20, 2026 | $363.54 | $102.09B | $124.70B | $132.70B | $6.67B | $4.05B | 27.50x | 0.77x | 18.55x |
PS PSX Phillips 66 FY ended Jan 31, 2026 | $239.81 | $95.69B | $107.42B | $132.38B | $6.41B | $4.40B | 22.23x | 0.72x | 16.77x |
PB PBF PBF Energy Inc. FY ended Dec 31, 2025 | $68.59 | $8.02B | $9.73B | $29.33B | $210.70M | -$158.50M | -49.35x | 0.27x | 26.47x |
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 | 19.34x | 4/4 | -$2.30B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 4/4 | $6.91B | $112.91 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 11.54x | 4/4 | -$263.13M | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
VL VLO VALERO ENERGY CORP/TX FY ended Feb 20, 2026 | $346.59 | $99.79B | $97.33B | $122.69B | $5.99B | $2.35B | 45.78x | 0.81x | 14.93x |
MP MPC Marathon Petroleum Corp FY ended Feb 20, 2026 | $363.54 | $102.09B | $124.70B | $132.70B | $6.67B | $4.05B | 27.50x | 0.77x | 18.55x |
PS PSX Phillips 66 FY ended Jan 31, 2026 | $239.81 | $95.69B | $107.42B | $132.38B | $6.41B | $4.40B | 22.23x | 0.72x | 16.77x |
PB PBF PBF Energy Inc. FY ended Dec 31, 2025 | $68.59 | $8.02B | $9.73B | $29.33B | $210.70M | -$158.50M | -49.35x | 0.27x | 26.47x |
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 | 19.34x | 4/4 | -$2.30B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 4/4 | $6.91B | $112.91 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 11.54x | 4/4 | -$263.13M | — | Target fundamentals do not produce a usable positive equity value. |
