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 |
|---|
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
IN INGR Ingredion Inc FY ended Feb 12, 2026 | $104.62 | $6.60B | $7.45B | $7.22B | $1.23B | $729.00M | 9.36x | 0.91x | 6.08x |
UE UEC URANIUM ENERGY CORP FY ended Sep 23, 2025 | $12.40 | $6.14B | $5.90B | $66.84M | -$83.36M | -$87.66M | -62.00x | 91.81x | — |
AN ANDE Andersons, Inc. FY ended Feb 06, 2026 | $64.56 | $2.19B | $3.79B | $11.01B | $154.55M | $95.71M | 19.45x | 0.20x | 18.91x |
CV CVI CVR ENERGY INC FY ended Feb 13, 2026 | $41.76 | $4.20B | $4.71B | $7.16B | $127.10M | $27.00M | 154.67x | 0.59x | 17.20x |
FD FDP FRESH DEL MONTE PRODUCE INC FY ended Feb 06, 2026 | $31.39 | $1.48B | $1.53B | $4.32B | $211.80M | $90.70M | 16.70x | 0.34x | 6.80x |
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 | 11.18x | 5/6 | $4.61B | $23.75 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.72x | 6/6 | $1.11T | $5,699.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.12x | 6/6 | $23.76B | $122.48 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AD ADM Archer-Daniels-Midland Co FY ended Feb 10, 2026 | $81.54 | $39.30B | $57.45B | $80.27B | $3.05B | $1.08B | 36.57x | 0.49x | 15.60x |
IN INGR Ingredion Inc FY ended Feb 12, 2026 | $104.62 | $6.60B | $7.45B | $7.22B | $1.23B | $729.00M | 9.36x | 0.91x | 6.08x |
UE UEC URANIUM ENERGY CORP FY ended Sep 23, 2025 | $12.40 | $6.14B | $5.90B | $66.84M | -$83.36M | -$87.66M | -62.00x | 91.81x | — |
AN ANDE Andersons, Inc. FY ended Feb 06, 2026 | $64.56 | $2.19B | $3.79B | $11.01B | $154.55M | $95.71M | 19.45x | 0.20x | 18.91x |
CV CVI CVR ENERGY INC FY ended Feb 13, 2026 | $41.76 | $4.20B | $4.71B | $7.16B | $127.10M | $27.00M | 154.67x | 0.59x | 17.20x |
FD FDP FRESH DEL MONTE PRODUCE INC FY ended Feb 06, 2026 | $31.39 | $1.48B | $1.53B | $4.32B | $211.80M | $90.70M | 16.70x | 0.34x | 6.80x |
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 | 11.18x | 5/6 | $4.61B | $23.75 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.72x | 6/6 | $1.11T | $5,699.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.12x | 6/6 | $23.76B | $122.48 | Included in the active peer mix. |
