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 |
|---|
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,183.26 | $65.41B | $91.90B | $8.83B | $4.47B | $2.07B | 36.88x | 7.41x | 20.54x |
SP SPR Spirit AeroSystems Holdings, Inc. FY ended Jan 16, 2025 | — | — | — | $6.32B | -$1.82B | -$2.14B | — | — | — |
HW HWM Howmet Aerospace Inc. FY ended Feb 09, 2026 | $262.09 | $104.52B | $102.33B | $8.25B | $2.34B | $1.51B | 70.64x | 12.67x | 41.02x |
HX HXL HEXCEL CORP /DE/ FY ended Jan 30, 2026 | $94.66 | $7.16B | $7.84B | $1.89B | $295.00M | $109.40M | 38.80x | 3.78x | 23.38x |
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 | 28.31x | 3/4 | $9.23B | $231.31 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.95x | 3/4 | $26.30B | $659.31 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 48.77x | 3/4 | $9.16B | $229.49 | 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 |
|---|---|---|---|---|---|---|---|---|---|
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,183.26 | $65.41B | $91.90B | $8.83B | $4.47B | $2.07B | 36.88x | 7.41x | 20.54x |
SP SPR Spirit AeroSystems Holdings, Inc. FY ended Jan 16, 2025 | — | — | — | $6.32B | -$1.82B | -$2.14B | — | — | — |
HW HWM Howmet Aerospace Inc. FY ended Feb 09, 2026 | $262.09 | $104.52B | $102.33B | $8.25B | $2.34B | $1.51B | 70.64x | 12.67x | 41.02x |
HX HXL HEXCEL CORP /DE/ FY ended Jan 30, 2026 | $94.66 | $7.16B | $7.84B | $1.89B | $295.00M | $109.40M | 38.80x | 3.78x | 23.38x |
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 | 28.31x | 3/4 | $9.23B | $231.31 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.95x | 3/4 | $26.30B | $659.31 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 48.77x | 3/4 | $9.16B | $229.49 | Included in the active peer mix. |
