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 |
|---|
T T AT&T INC. FY ended Jan 28, 2026 | $25.88 | $177.34B | $151.02B | $125.65B | $57.31B | $21.95B | 8.51x | 1.41x | 2.36x |
TM TMUS T-Mobile US, Inc. FY ended Feb 06, 2026 | $180.68 | $193.81B | $88.15B | $88.31B | $28.19B | $10.99B | 18.59x | 2.19x | 2.75x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.84 | $55.37B | $78.05B | $123.71B | $46.40B | $20.00B | 4.98x | 0.45x | 1.55x |
CC CCI CROWN CASTLE INC. FY ended Feb 19, 2026 | $75.38 | $32.07B | $62.98B | $4.26B | $1.14B | $444.00M | 74.63x | 7.52x | 29.43x |
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 | 9.00x | 4/4 | -$1.73B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.89x | 4/4 | $35.89B | $34.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 26.68x | 4/4 | -$46.39B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
T T AT&T INC. FY ended Jan 28, 2026 | $25.88 | $177.34B | $151.02B | $125.65B | $57.31B | $21.95B | 8.51x | 1.41x | 2.36x |
TM TMUS T-Mobile US, Inc. FY ended Feb 06, 2026 | $180.68 | $193.81B | $88.15B | $88.31B | $28.19B | $10.99B | 18.59x | 2.19x | 2.75x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.84 | $55.37B | $78.05B | $123.71B | $46.40B | $20.00B | 4.98x | 0.45x | 1.55x |
CC CCI CROWN CASTLE INC. FY ended Feb 19, 2026 | $75.38 | $32.07B | $62.98B | $4.26B | $1.14B | $444.00M | 74.63x | 7.52x | 29.43x |
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 | 9.00x | 4/4 | -$1.73B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.89x | 4/4 | $35.89B | $34.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 26.68x | 4/4 | -$46.39B | — | Target fundamentals do not produce a usable positive equity value. |
