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 |
|---|
LY LYB LyondellBasell Industries N.V. FY ended Feb 18, 2026 | $63.67 | $20.57B | $24.20B | $30.15B | -$191.00M | -$738.00M | -27.21x | 0.68x | 82.87x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.03 | $8.35B | $8.55B | $8.75B | $1.29B | $474.00M | 17.81x | 0.95x | 6.65x |
CE CE Celanese Corp FY ended Feb 20, 2026 | $45.00 | $4.94B | $16.35B | $9.54B | $205.00M | -$1.17B | -4.23x | 0.52x | 18.54x |
HU HUN Huntsman CORP FY ended Feb 04, 2026 | $9.47 | $1.66B | $2.72B | $5.68B | $269.00M | -$284.00M | -5.74x | 0.29x | 7.65x |
WL WLK WESTLAKE CORP FY ended Feb 18, 2026 | $75.71 | $9.68B | $9.06B | $11.17B | -$548.00M | -$1.51B | -6.47x | 0.87x | — |
OL OLN OLIN Corp FY ended Jan 31, 2026 | $17.15 | $1.96B | $3.97B | $6.78B | $420.50M | -$101.10M | -19.49x | 0.29x | 6.63x |
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 | 16.70x | 5/6 | -$3.35B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.60x | 6/6 | $23.99B | $33.28 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -7.55x | 6/6 | $18.46B | $25.62 | 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 |
|---|---|---|---|---|---|---|---|---|---|
LY LYB LyondellBasell Industries N.V. FY ended Feb 18, 2026 | $63.67 | $20.57B | $24.20B | $30.15B | -$191.00M | -$738.00M | -27.21x | 0.68x | 82.87x |
EM EMN EASTMAN CHEMICAL CO FY ended Dec 31, 2025 | $73.03 | $8.35B | $8.55B | $8.75B | $1.29B | $474.00M | 17.81x | 0.95x | 6.65x |
CE CE Celanese Corp FY ended Feb 20, 2026 | $45.00 | $4.94B | $16.35B | $9.54B | $205.00M | -$1.17B | -4.23x | 0.52x | 18.54x |
HU HUN Huntsman CORP FY ended Feb 04, 2026 | $9.47 | $1.66B | $2.72B | $5.68B | $269.00M | -$284.00M | -5.74x | 0.29x | 7.65x |
WL WLK WESTLAKE CORP FY ended Feb 18, 2026 | $75.71 | $9.68B | $9.06B | $11.17B | -$548.00M | -$1.51B | -6.47x | 0.87x | — |
OL OLN OLIN Corp FY ended Jan 31, 2026 | $17.15 | $1.96B | $3.97B | $6.78B | $420.50M | -$101.10M | -19.49x | 0.29x | 6.63x |
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 | 16.70x | 5/6 | -$3.35B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.60x | 6/6 | $23.99B | $33.28 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -7.55x | 6/6 | $18.46B | $25.62 | Peer averages are not economically meaningful for this method. |
