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 |
SX SXC SunCoke Energy, Inc. FY ended Feb 13, 2026 | $10.16 | $862.33M | $761.03M | $1.84B | -$48.90M | -$44.20M | -19.54x | 0.47x | — |
HC HCC WARRIOR MET COAL, INC. FY ended Feb 10, 2026 | $107.07 | $5.65B | $5.64B | $1.31B | $82.16M | $57.00M | 99.14x | 4.32x | 68.64x |
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 | 118.50x | 3/4 | -$8.46B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.81x | 4/4 | $3.85B | $303.68 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 4.11x | 3/4 | -$253.83M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
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 |
SX SXC SunCoke Energy, Inc. FY ended Feb 13, 2026 | $10.16 | $862.33M | $761.03M | $1.84B | -$48.90M | -$44.20M | -19.54x | 0.47x | — |
HC HCC WARRIOR MET COAL, INC. FY ended Feb 10, 2026 | $107.07 | $5.65B | $5.64B | $1.31B | $82.16M | $57.00M | 99.14x | 4.32x | 68.64x |
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 | 118.50x | 3/4 | -$8.46B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.81x | 4/4 | $3.85B | $303.68 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 4.11x | 3/4 | -$253.83M | — | Target fundamentals do not produce a usable positive equity value. |
