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 |
|---|
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.41 | $54.49B | $77.16B | $123.71B | $46.40B | $20.00B | 4.90x | 0.44x | 1.53x |
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $180.64 | $42.56B | $55.68B | $25.20B | $1.79B | $495.97M | -752.67x | 1.69x | 29.06x |
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $144.61 | $5.15B | $7.61B | $2.96B | $852.45M | $280.00M | 19.20x | 1.74x | 7.50x |
FU FUN Six Flags Entertainment Corporation/NEW FY ended Feb 13, 2026 | $15.96 | $1.63B | $6.20B | $3.10B | -$1.43B | -$1.60B | -1.00x | 0.53x | — |
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 | 9.00x | 3/4 | $109.46B | $63.39 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.10x | 4/4 | $103.74B | $60.08 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -182.39x | 4/4 | -$2.26T | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.41 | $54.49B | $77.16B | $123.71B | $46.40B | $20.00B | 4.90x | 0.44x | 1.53x |
LY LYV Live Nation Entertainment, Inc. FY ended Feb 12, 2026 | $180.64 | $42.56B | $55.68B | $25.20B | $1.79B | $495.97M | -752.67x | 1.69x | 29.06x |
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $144.61 | $5.15B | $7.61B | $2.96B | $852.45M | $280.00M | 19.20x | 1.74x | 7.50x |
FU FUN Six Flags Entertainment Corporation/NEW FY ended Feb 13, 2026 | $15.96 | $1.63B | $6.20B | $3.10B | -$1.43B | -$1.60B | -1.00x | 0.53x | — |
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 | 9.00x | 3/4 | $109.46B | $63.39 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.10x | 4/4 | $103.74B | $60.08 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -182.39x | 4/4 | -$2.26T | — | Peer averages are not economically meaningful for this method. |
