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 |
|---|
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
TS TSCO TRACTOR SUPPLY CO /DE/ FY ended Jan 24, 2026 | $34.72 | $18.09B | $23.28B | $15.52B | $1.47B | $1.10B | 16.85x | 1.17x | 15.15x |
CE CENT CENTRAL GARDEN & PET CO FY ended Sep 27, 2025 | $43.80 | $536.41M | $1.19B | $3.13B | $300.33M | $162.84M | 17.18x | 0.17x | 3.30x |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $135.12 | $148.63B | $159.18B | $60.37B | $7.38B | $5.49B | 27.75x | 2.46x | 21.36x |
TG TGT TARGET CORP FY ended Mar 04, 2026 | $163.18 | $74.13B | $94.21B | $104.78B | $8.38B | $3.71B | 20.07x | 0.71x | 10.45x |
WB WBA Walgreens Boots Alliance, Inc. FY ended Oct 08, 2024 | — | — | — | $147.66B | -$4.45B | -$8.64B | — | — | — |
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 | 9.18x | 5/6 | -$797.53M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.90x | 5/6 | $5.37B | $18.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.32x | 5/6 | $229.51M | $0.81 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
TS TSCO TRACTOR SUPPLY CO /DE/ FY ended Jan 24, 2026 | $34.72 | $18.09B | $23.28B | $15.52B | $1.47B | $1.10B | 16.85x | 1.17x | 15.15x |
CE CENT CENTRAL GARDEN & PET CO FY ended Sep 27, 2025 | $43.80 | $536.41M | $1.19B | $3.13B | $300.33M | $162.84M | 17.18x | 0.17x | 3.30x |
TJ TJX TJX COMPANIES INC /DE/ FY ended Mar 20, 2026 | $135.12 | $148.63B | $159.18B | $60.37B | $7.38B | $5.49B | 27.75x | 2.46x | 21.36x |
TG TGT TARGET CORP FY ended Mar 04, 2026 | $163.18 | $74.13B | $94.21B | $104.78B | $8.38B | $3.71B | 20.07x | 0.71x | 10.45x |
WB WBA Walgreens Boots Alliance, Inc. FY ended Oct 08, 2024 | — | — | — | $147.66B | -$4.45B | -$8.64B | — | — | — |
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 | 9.18x | 5/6 | -$797.53M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.90x | 5/6 | $5.37B | $18.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.32x | 5/6 | $229.51M | $0.81 | Included in the active peer mix. |
