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 |
|---|
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
HS HSY HERSHEY CO FY ended Dec 31, 2025 | $179.05 | $36.32B | $40.76B | $11.69B | $1.85B | $883.26M | — | 3.11x | 19.89x |
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 |
HA HAIN HAIN CELESTIAL GROUP INC FY ended Sep 09, 2025 | $0.73 | $66.06M | $853.15M | $1.56B | -$430.31M | -$530.84M | -0.12x | 0.04x | — |
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 | 16.10x | 3/4 | $3.14B | $35.44 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.42x | 4/4 | $2.06B | $23.31 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.12x | 3/4 | $1.67B | $18.88 | 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 |
|---|---|---|---|---|---|---|---|---|---|
MD MDLZ Mondelez International, Inc. FY ended Jan 30, 2026 | $62.36 | $80.05B | $97.78B | $38.54B | $4.80B | $2.45B | 32.99x | 2.08x | 20.38x |
HS HSY HERSHEY CO FY ended Dec 31, 2025 | $179.05 | $36.32B | $40.76B | $11.69B | $1.85B | $883.26M | — | 3.11x | 19.89x |
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 |
HA HAIN HAIN CELESTIAL GROUP INC FY ended Sep 09, 2025 | $0.73 | $66.06M | $853.15M | $1.56B | -$430.31M | -$530.84M | -0.12x | 0.04x | — |
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 | 16.10x | 3/4 | $3.14B | $35.44 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.42x | 4/4 | $2.06B | $23.31 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.12x | 3/4 | $1.67B | $18.88 | Included in the active peer mix. |
