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 |
|---|
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $148.95 | $6.62B | $7.19B | $5.27B | $895.65M | $506.92M | 14.24x | 1.26x | 7.94x |
LU LULU lululemon athletica inc. FY ended Mar 11, 2026 | $117.68 | $12.76B | $13.93B | $11.10B | $2.74B | $1.58B | 8.87x | 1.15x | 5.09x |
HB HBI Hanesbrands Inc. FY ended Feb 07, 2025 | — | — | — | $3.51B | -$173.53M | -$320.43M | — | — | — |
AE AEO AMERICAN EAGLE OUTFITTERS INC FY ended Mar 30, 2026 | $16.69 | $2.80B | $4.06B | $5.55B | $475.88M | $191.98M | 15.31x | 0.50x | 8.53x |
GA GAP GAP INC FY ended Mar 10, 2026 | $20.79 | $7.48B | $11.41B | $15.37B | $1.72B | $816.00M | 9.76x | 0.49x | 6.38x |
TL TLYS TILLY'S, INC. FY ended Jan 31, 2026 | $3.84 | $45.99M | $62.61M | $553.59M | -$6.90M | -$17.45M | -6.62x | 0.08x | — |
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 | 4.92x | 4/6 | -$342.49M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.70x | 5/6 | $4.56B | $57.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.31x | 5/6 | $1.34B | $16.84 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AN ANF ABERCROMBIE & FITCH CO /DE/ FY ended Mar 20, 2026 | $148.95 | $6.62B | $7.19B | $5.27B | $895.65M | $506.92M | 14.24x | 1.26x | 7.94x |
LU LULU lululemon athletica inc. FY ended Mar 11, 2026 | $117.68 | $12.76B | $13.93B | $11.10B | $2.74B | $1.58B | 8.87x | 1.15x | 5.09x |
HB HBI Hanesbrands Inc. FY ended Feb 07, 2025 | — | — | — | $3.51B | -$173.53M | -$320.43M | — | — | — |
AE AEO AMERICAN EAGLE OUTFITTERS INC FY ended Mar 30, 2026 | $16.69 | $2.80B | $4.06B | $5.55B | $475.88M | $191.98M | 15.31x | 0.50x | 8.53x |
GA GAP GAP INC FY ended Mar 10, 2026 | $20.79 | $7.48B | $11.41B | $15.37B | $1.72B | $816.00M | 9.76x | 0.49x | 6.38x |
TL TLYS TILLY'S, INC. FY ended Jan 31, 2026 | $3.84 | $45.99M | $62.61M | $553.59M | -$6.90M | -$17.45M | -6.62x | 0.08x | — |
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 | 4.92x | 4/6 | -$342.49M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.70x | 5/6 | $4.56B | $57.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.31x | 5/6 | $1.34B | $16.84 | Included in the active peer mix. |
