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 |
|---|
LU LUMN Lumen Technologies, Inc. FY ended Feb 17, 2026 | $6.15 | $6.34B | $19.49B | $12.40B | $1.27B | -$1.74B | -3.51x | 0.51x | 7.84x |
VZ VZ VERIZON COMMUNICATIONS INC FY ended Jan 30, 2026 | $49.74 | $206.66B | $203.31B | $138.19B | $46.11B | $17.17B | 12.25x | 1.50x | 3.92x |
T T AT&T INC. FY ended Jan 28, 2026 | $25.44 | $174.32B | $148.00B | $125.65B | $57.31B | $21.95B | 8.37x | 1.39x | 2.31x |
CH CHTR CHARTER COMMUNICATIONS, INC. /MO/ FY ended Dec 31, 2025 | $148.35 | $40.19B | $95.58B | $54.77B | $16.21B | $4.99B | 4.10x | 0.73x | 4.51x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.71 | $55.10B | $77.78B | $123.71B | $46.40B | $20.00B | 4.96x | 0.45x | 1.55x |
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 | 2.18x | 5/5 | -$680.55M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.91x | 5/5 | $5.43B | $21.69 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 5.23x | 5/5 | -$1.68B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
LU LUMN Lumen Technologies, Inc. FY ended Feb 17, 2026 | $6.15 | $6.34B | $19.49B | $12.40B | $1.27B | -$1.74B | -3.51x | 0.51x | 7.84x |
VZ VZ VERIZON COMMUNICATIONS INC FY ended Jan 30, 2026 | $49.74 | $206.66B | $203.31B | $138.19B | $46.11B | $17.17B | 12.25x | 1.50x | 3.92x |
T T AT&T INC. FY ended Jan 28, 2026 | $25.44 | $174.32B | $148.00B | $125.65B | $57.31B | $21.95B | 8.37x | 1.39x | 2.31x |
CH CHTR CHARTER COMMUNICATIONS, INC. /MO/ FY ended Dec 31, 2025 | $148.35 | $40.19B | $95.58B | $54.77B | $16.21B | $4.99B | 4.10x | 0.73x | 4.51x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.71 | $55.10B | $77.78B | $123.71B | $46.40B | $20.00B | 4.96x | 0.45x | 1.55x |
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 | 2.18x | 5/5 | -$680.55M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.91x | 5/5 | $5.43B | $21.69 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 5.23x | 5/5 | -$1.68B | — | Target fundamentals do not produce a usable positive equity value. |
