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 |
|---|
SF SFM Sprouts Farmers Market, Inc. FY ended Feb 17, 2026 | $81.46 | $7.60B | $8.76B | $8.81B | $874.32M | $523.67M | 15.34x | 0.86x | 8.56x |
NG NGVC Natural Grocers by Vitamin Cottage, Inc. FY ended Dec 08, 2025 | — | — | — | $1.33B | $63.89M | $46.44M | — | — | — |
AC ACI Albertsons Companies, Inc. FY ended Apr 23, 2026 | $12.53 | $6.08B | $21.79B | $83.17B | $2.50B | $217.40M | 31.32x | 0.07x | 6.70x |
KR KR KROGER CO FY ended Mar 25, 2026 | $57.72 | $35.36B | $60.21B | $147.64B | $1.66B | $1.02B | 37.48x | 0.24x | 20.88x |
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 | 12.86x | 3/4 | -$2.53B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.39x | 3/4 | $1.84B | $18.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 28.05x | 3/4 | -$6.31B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
SF SFM Sprouts Farmers Market, Inc. FY ended Feb 17, 2026 | $81.46 | $7.60B | $8.76B | $8.81B | $874.32M | $523.67M | 15.34x | 0.86x | 8.56x |
NG NGVC Natural Grocers by Vitamin Cottage, Inc. FY ended Dec 08, 2025 | — | — | — | $1.33B | $63.89M | $46.44M | — | — | — |
AC ACI Albertsons Companies, Inc. FY ended Apr 23, 2026 | $12.53 | $6.08B | $21.79B | $83.17B | $2.50B | $217.40M | 31.32x | 0.07x | 6.70x |
KR KR KROGER CO FY ended Mar 25, 2026 | $57.72 | $35.36B | $60.21B | $147.64B | $1.66B | $1.02B | 37.48x | 0.24x | 20.88x |
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 | 12.86x | 3/4 | -$2.53B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.39x | 3/4 | $1.84B | $18.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 28.05x | 3/4 | -$6.31B | — | Target fundamentals do not produce a usable positive equity value. |
