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 |
|---|
TX TXN TEXAS INSTRUMENTS INC FY ended Jan 27, 2026 | $258.64 | $236.20B | $243.58B | $17.68B | $7.77B | $5.00B | 47.46x | 13.36x | 31.03x |
IN INTC INTEL CORP FY ended Jan 16, 2026 | $89.47 | $451.29B | $484.13B | $52.85B | $13.85B | -$267.00M | -1491.17x | 8.54x | 32.37x |
NV NVDA NVIDIA CORP FY ended Feb 20, 2026 | $217.55 | $5.24T | $5.23T | $215.94B | $144.60B | $120.07B | 44.40x | 24.28x | 36.11x |
QC QCOM QUALCOMM INC/DE FY ended Nov 03, 2025 | $164.19 | $172.40B | $181.81B | $44.28B | $14.95B | $5.54B | 32.77x | 3.89x | 12.16x |
AV AVGO Broadcom Inc. FY ended Nov 28, 2025 | $368.79 | $1.75T | $1.77T | $63.89B | $35.32B | $23.13B | 77.31x | 27.46x | 46.69x |
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 | 31.26x | 5/5 | $152.20B | $314.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.51x | 5/5 | $170.88B | $352.64 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -257.84x | 5/5 | -$584.62B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
TX TXN TEXAS INSTRUMENTS INC FY ended Jan 27, 2026 | $258.64 | $236.20B | $243.58B | $17.68B | $7.77B | $5.00B | 47.46x | 13.36x | 31.03x |
IN INTC INTEL CORP FY ended Jan 16, 2026 | $89.47 | $451.29B | $484.13B | $52.85B | $13.85B | -$267.00M | -1491.17x | 8.54x | 32.37x |
NV NVDA NVIDIA CORP FY ended Feb 20, 2026 | $217.55 | $5.24T | $5.23T | $215.94B | $144.60B | $120.07B | 44.40x | 24.28x | 36.11x |
QC QCOM QUALCOMM INC/DE FY ended Nov 03, 2025 | $164.19 | $172.40B | $181.81B | $44.28B | $14.95B | $5.54B | 32.77x | 3.89x | 12.16x |
AV AVGO Broadcom Inc. FY ended Nov 28, 2025 | $368.79 | $1.75T | $1.77T | $63.89B | $35.32B | $23.13B | 77.31x | 27.46x | 46.69x |
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 | 31.26x | 5/5 | $152.20B | $314.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.51x | 5/5 | $170.88B | $352.64 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -257.84x | 5/5 | -$584.62B | — | Peer averages are not economically meaningful for this method. |
