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 |
|---|
RU RUSHA RUSH ENTERPRISES INC \TX\ FY ended Dec 31, 2025 | $76.27 | $5.92B | $6.87B | $7.43B | $619.66M | $263.78M | 23.32x | 0.80x | 10.17x |
CA CAR AVIS BUDGET GROUP, INC. FY ended Feb 13, 2026 | $138.12 | $4.88B | $32.91B | $11.65B | -$442.00M | -$889.00M | -5.47x | 0.42x | 32.95x |
HT HTZ HERTZ GLOBAL HOLDINGS, INC FY ended Feb 19, 2026 | $2.14 | $675.74M | $15.02B | $8.50B | -$643.00M | -$747.00M | -0.88x | 0.08x | — |
R R RYDER SYSTEM INC FY ended Jan 31, 2026 | $245.86 | $9.43B | $9.78B | $12.67B | $2.84B | $499.00M | 20.59x | 0.74x | 2.70x |
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 | 5.53x | 3/4 | $2.63B | $134.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.51x | 4/4 | $3.08B | $156.98 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 9.39x | 4/4 | $780.67M | $39.81 | 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 |
|---|---|---|---|---|---|---|---|---|---|
RU RUSHA RUSH ENTERPRISES INC \TX\ FY ended Dec 31, 2025 | $76.27 | $5.92B | $6.87B | $7.43B | $619.66M | $263.78M | 23.32x | 0.80x | 10.17x |
CA CAR AVIS BUDGET GROUP, INC. FY ended Feb 13, 2026 | $138.12 | $4.88B | $32.91B | $11.65B | -$442.00M | -$889.00M | -5.47x | 0.42x | 32.95x |
HT HTZ HERTZ GLOBAL HOLDINGS, INC FY ended Feb 19, 2026 | $2.14 | $675.74M | $15.02B | $8.50B | -$643.00M | -$747.00M | -0.88x | 0.08x | — |
R R RYDER SYSTEM INC FY ended Jan 31, 2026 | $245.86 | $9.43B | $9.78B | $12.67B | $2.84B | $499.00M | 20.59x | 0.74x | 2.70x |
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 | 5.53x | 3/4 | $2.63B | $134.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.51x | 4/4 | $3.08B | $156.98 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 9.39x | 4/4 | $780.67M | $39.81 | Included in the active peer mix. |
