$0.57
Up 4.61% · live quote Sep 4, 2026
Market cap
$5.36M
Market cap $5.36M
Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$314.62
Blended value per share under the current mix.
Current price
$0.57
Sep 04, 2026
Peer gap
+54884.2%
Peers imply 54,884.2% upside
Weighting mixer
Value contribution
4 peers →Price / Sales
$2.95B
Price / Sales
$2.95B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$2.95B
Baseline / share
$314.62
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
HD HOME DEPOT, INC. FY ended Mar 04, 2026 | $321.05 | $320.31B | — | $164.68B | $21.15B | $14.16B | 22.56x | 1.94x | — |
LOW LOWES COMPANIES INC FY ended Mar 19, 2026 | — | — | — | $86.29B | $9.22B | $6.65B | — | — | — |
ORLY O REILLY AUTOMOTIVE INC FY ended Feb 23, 2026 | $87.89 | $71.10B | — | $17.78B | $3.47B | $2.54B | 29.59x | 4.00x | — |
TSCO TRACTOR SUPPLY CO /DE/ FY ended Jan 24, 2026 | $34.99 | $18.23B | — | $15.52B | $1.47B | $1.10B | 16.99x | 1.17x | — |
HD
HOME DEPOT, INC.
$321.05
$320.31B
—
$164.68B
$21.15B
22.56x
1.94x
—
Cap $320.31BEV —Rev $164.68BEBITDA $21.15BP/E 22.56xP/S 1.94xEV/EBITDA —
LOW
LOWES COMPANIES INC
—
—
—
$86.29B
$9.22B
—
—
—
Cap —EV —Rev $86.29BEBITDA $9.22BP/E —P/S —EV/EBITDA —
ORLY
O REILLY AUTOMOTIVE INC
$87.89
$71.10B
—
$17.78B
$3.47B
29.59x
4.00x
—
Cap $71.10BEV —Rev $17.78BEBITDA $3.47BP/E 29.59xP/S 4.00xEV/EBITDA —
TSCO
TRACTOR SUPPLY CO /DE/
$34.99
$18.23B
—
$15.52B
$1.47B
16.99x
1.17x
—
Cap $18.23BEV —Rev $15.52BEBITDA $1.47BP/E 16.99xP/S 1.17xEV/EBITDA —
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 | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 2.37x | 3/4 | $2.95B | $314.62 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 23.05x | 3/4 | -$5.46B | — | Target fundamentals do not produce a usable positive equity value. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
2.37x
Coverage
3/4
Implied equity value
$2.95B
Fair value / share
$314.62
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
23.05x
Coverage
3/4
Implied equity value
-$5.46B
Fair value / share
—
Target fundamentals do not produce a usable positive equity value.
