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 |
|---|
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $144.61 | $5.15B | $7.61B | $2.96B | $852.45M | $280.00M | 19.20x | 1.74x | 7.50x |
PL PLNT Planet Fitness, Inc. FY ended Dec 31, 2025 | $51.70 | $5.17K | $2.79B | $1.32B | $547.35M | $219.10M | — | 0.00x | 4.27x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.69 | $13.56M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.88x | 0.00x | 3.47x |
MS MSGS Madison Square Garden Sports Corp. FY ended Jun 30, 2026 | $393.65 | $9.81B | $10.45B | $1.15B | $41.03M | $7.76M | 1230.16x | 8.50x | 254.76x |
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 | 66.02x | 4/4 | -$98.86B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.56x | 4/4 | $7.94B | $77.62 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 416.16x | 3/4 | -$665.48B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
MT MTN VAIL RESORTS INC FY ended Sep 24, 2025 | $144.61 | $5.15B | $7.61B | $2.96B | $852.45M | $280.00M | 19.20x | 1.74x | 7.50x |
PL PLNT Planet Fitness, Inc. FY ended Dec 31, 2025 | $51.70 | $5.17K | $2.79B | $1.32B | $547.35M | $219.10M | — | 0.00x | 4.27x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.69 | $13.56M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.88x | 0.00x | 3.47x |
MS MSGS Madison Square Garden Sports Corp. FY ended Jun 30, 2026 | $393.65 | $9.81B | $10.45B | $1.15B | $41.03M | $7.76M | 1230.16x | 8.50x | 254.76x |
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 | 66.02x | 4/4 | -$98.86B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.56x | 4/4 | $7.94B | $77.62 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 416.16x | 3/4 | -$665.48B | — | Target fundamentals do not produce a usable positive equity value. |
