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 |
|---|
HL HLF HERBALIFE LTD. FY ended Feb 11, 2026 | $12.43 | $1.30B | $3.22B | $5.04B | $589.70M | $228.30M | 5.65x | 0.26x | 4.01x |
SM SMPL Simply Good Foods Co FY ended Oct 17, 2025 | $10.93 | $966.87M | $844.40M | $1.45B | $187.17M | $103.61M | 10.72x | 0.67x | 3.91x |
HR HRL HORMEL FOODS CORP /DE/ FY ended Oct 26, 2025 | $21.57 | $11.88B | $14.43B | $12.11B | $993.31M | $478.20M | 24.79x | 0.98x | 13.51x |
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 |
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
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 EVActive | Enterprise Multiple | 9.69x | 5/5 | $2.53B | $21.76 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.71x | 5/5 | $1.65B | $14.22 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -40.61x | 5/5 | -$8.78B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
HL HLF HERBALIFE LTD. FY ended Feb 11, 2026 | $12.43 | $1.30B | $3.22B | $5.04B | $589.70M | $228.30M | 5.65x | 0.26x | 4.01x |
SM SMPL Simply Good Foods Co FY ended Oct 17, 2025 | $10.93 | $966.87M | $844.40M | $1.45B | $187.17M | $103.61M | 10.72x | 0.67x | 3.91x |
HR HRL HORMEL FOODS CORP /DE/ FY ended Oct 26, 2025 | $21.57 | $11.88B | $14.43B | $12.11B | $993.31M | $478.20M | 24.79x | 0.98x | 13.51x |
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 |
GI GIS GENERAL MILLS INC FY ended Jun 15, 2026 | $41.55 | $22.18B | $31.17B | $18.42B | $850.90M | -$87.60M | -259.69x | 1.20x | 21.88x |
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 | 9.69x | 5/5 | $2.53B | $21.76 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.71x | 5/5 | $1.65B | $14.22 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -40.61x | 5/5 | -$8.78B | — | Peer averages are not economically meaningful for this method. |
