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 |
|---|
BA BALL BALL Corp FY ended Feb 17, 2026 | $63.77 | $16.88B | $23.35B | $13.16B | $2.04B | $915.00M | 19.32x | 1.28x | 11.46x |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.56 | $3.42B | -$832.61M | $8.62B | $1.29B | $444.00M | 7.81x | 0.40x | -0.55x |
SE SEE SEALED AIR CORP/DE FY ended Feb 23, 2026 | — | — | — | $5.36B | $1.01B | $505.50M | — | — | — |
CL CLX CLOROX CO /DE/ FY ended Jul 23, 2025 | $102.53 | $12.40B | $14.69B | $7.10B | $1.17B | $810.00M | 15.73x | 1.75x | 11.56x |
AV AVY Avery Dennison Corp FY ended Jan 31, 2026 | $177.75 | $13.47B | $18.28B | $8.86B | $1.34B | $688.00M | 20.22x | 1.52x | 12.40x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
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 | 7.22x | 5/6 | $3.23B | $15.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.14x | 5/6 | $4.23B | $20.09 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.74x | 5/6 | $4.14B | $19.62 | Included in the active peer mix. |
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 |
|---|---|---|---|---|---|---|---|---|---|
BA BALL BALL Corp FY ended Feb 17, 2026 | $63.77 | $16.88B | $23.35B | $13.16B | $2.04B | $915.00M | 19.32x | 1.28x | 11.46x |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.56 | $3.42B | -$832.61M | $8.62B | $1.29B | $444.00M | 7.81x | 0.40x | -0.55x |
SE SEE SEALED AIR CORP/DE FY ended Feb 23, 2026 | — | — | — | $5.36B | $1.01B | $505.50M | — | — | — |
CL CLX CLOROX CO /DE/ FY ended Jul 23, 2025 | $102.53 | $12.40B | $14.69B | $7.10B | $1.17B | $810.00M | 15.73x | 1.75x | 11.56x |
AV AVY Avery Dennison Corp FY ended Jan 31, 2026 | $177.75 | $13.47B | $18.28B | $8.86B | $1.34B | $688.00M | 20.22x | 1.52x | 12.40x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
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 | 7.22x | 5/6 | $3.23B | $15.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.14x | 5/6 | $4.23B | $20.09 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.74x | 5/6 | $4.14B | $19.62 | Included in the active peer mix. |
