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 |
|---|
OC OC Owens Corning FY ended Feb 20, 2026 | $143.13 | $11.31B | $14.06B | $10.10B | $678.00M | -$522.00M | -23.01x | 1.12x | 20.74x |
CS CSL CARLISLE COMPANIES INC FY ended Feb 06, 2026 | $356.53 | $14.16B | $15.04B | $5.02B | $1.20B | $740.70M | 20.83x | 2.82x | 12.54x |
TT TT Trane Technologies plc FY ended Jan 30, 2026 | $448.96 | $98.78B | $100.31B | $21.32B | $4.22B | $2.92B | 34.59x | 4.63x | 22.39x |
JC JCI Johnson Controls International plc FY ended Oct 31, 2025 | $139.59 | $85.17B | $74.52B | $23.60B | $4.45B | $3.29B | 27.75x | 3.61x | 15.61x |
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 | 17.45x | 4/4 | $8.44B | $199.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.05x | 4/4 | $4.94B | $116.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 15.04x | 4/4 | $4.64B | $109.85 | 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 |
|---|---|---|---|---|---|---|---|---|---|
OC OC Owens Corning FY ended Feb 20, 2026 | $143.13 | $11.31B | $14.06B | $10.10B | $678.00M | -$522.00M | -23.01x | 1.12x | 20.74x |
CS CSL CARLISLE COMPANIES INC FY ended Feb 06, 2026 | $356.53 | $14.16B | $15.04B | $5.02B | $1.20B | $740.70M | 20.83x | 2.82x | 12.54x |
TT TT Trane Technologies plc FY ended Jan 30, 2026 | $448.96 | $98.78B | $100.31B | $21.32B | $4.22B | $2.92B | 34.59x | 4.63x | 22.39x |
JC JCI Johnson Controls International plc FY ended Oct 31, 2025 | $139.59 | $85.17B | $74.52B | $23.60B | $4.45B | $3.29B | 27.75x | 3.61x | 15.61x |
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 | 17.45x | 4/4 | $8.44B | $199.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.05x | 4/4 | $4.94B | $116.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 15.04x | 4/4 | $4.64B | $109.85 | Included in the active peer mix. |
