Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
—
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
No usable valuation methods are available for this peer set.
Value contribution
4 peers →Assign weight to at least one usable method to see the contribution split.
Equal-weight baseline
The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
—
Baseline / share
—
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|---|---|---|---|---|---|---|---|---|
UI Ubiquiti Inc. FY ended Aug 20, 2026 | — |
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 |
| — |
| — |
| $3.27B |
| $1.20B |
| $960.30M |
| — |
| — |
| — |
EXTR EXTREME NETWORKS INC FY ended Aug 07, 2026 | — | — | — | $1.28B | $82.78M | $42.12M | — | — | — |
VSAT VIASAT INC FY ended May 08, 2026 | — | — | — | $4.64B | $1.80B | -$34.09M | — | — | — |
KTOS KRATOS DEFENSE & SECURITY SOLUTIONS, INC. FY ended Feb 20, 2026 | — | — | — | $1.35B | $49.90M | $22.00M | — | — | — |
UI
Ubiquiti Inc.
—
—
—
$3.27B
$1.20B
—
—
—
Cap —EV —Rev $3.27BEBITDA $1.20BP/E —P/S —EV/EBITDA —
EXTR
EXTREME NETWORKS INC
—
—
—
$1.28B
$82.78M
—
—
—
Cap —EV —Rev $1.28BEBITDA $82.78MP/E —P/S —EV/EBITDA —
VSAT
VIASAT INC
—
—
—
$4.64B
$1.80B
—
—
—
Cap —EV —Rev $4.64BEBITDA $1.80BP/E —P/S —EV/EBITDA —
KTOS
KRATOS DEFENSE & SECURITY SOLUTIONS, INC.
—
—
—
$1.35B
$49.90M
—
—
—
Cap —EV —Rev $1.35BEBITDA $49.90MP/E —P/S —EV/EBITDA —
| Enterprise Multiple |
| — |
| 0/4 |
| — |
| — |
| No saved peers have usable coverage for this method. |
Price / Sales PSExcluded | Equity Multiple | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
Price / Earnings PEExcluded | Equity Multiple | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Earnings
PE · Equity Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
