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 |
|---|
IP IP INTERNATIONAL PAPER CO /NEW/ FY ended Feb 20, 2026 | $39.31 | $20.82B | $25.21B | $23.63B | -$739.00M | -$3.52B | -5.66x | 0.88x | — |
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.39 | $21.42B | $23.66B | $8.99B | $1.68B | $774.10M | 28.02x | 2.38x | 14.05x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.56 | $3.42B | -$832.61M | $8.62B | $1.29B | $444.00M | 7.81x | 0.40x | -0.55x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.08 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
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 | 5.51x | 3/5 | -$2.44B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.10x | 4/5 | $34.32B | $65.43 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.94x | 4/5 | $6.25B | $11.92 | 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 |
|---|---|---|---|---|---|---|---|---|---|
IP IP INTERNATIONAL PAPER CO /NEW/ FY ended Feb 20, 2026 | $39.31 | $20.82B | $25.21B | $23.63B | -$739.00M | -$3.52B | -5.66x | 0.88x | — |
PK PKG PACKAGING CORP OF AMERICA FY ended Feb 20, 2026 | $240.39 | $21.42B | $23.66B | $8.99B | $1.68B | $774.10M | 28.02x | 2.38x | 14.05x |
SO SON SONOCO PRODUCTS CO FY ended Feb 13, 2026 | $56.47 | $5.58B | $9.72B | $7.52B | $1.83B | $1.00B | 5.61x | 0.74x | 4.65x |
GP GPK GRAPHIC PACKAGING HOLDING CO FY ended Feb 27, 2026 | $11.56 | $3.42B | -$832.61M | $8.62B | $1.29B | $444.00M | 7.81x | 0.40x | -0.55x |
GE GEF GREIF, INC FY ended Oct 31, 2024 | $84.08 | — | — | $5.45B | $557.60M | $268.80M | — | — | — |
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 | 5.51x | 3/5 | -$2.44B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.10x | 4/5 | $34.32B | $65.43 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.94x | 4/5 | $6.25B | $11.92 | Included in the active peer mix. |
