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 |
|---|
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,185.97 | $65.56B | $92.05B | $8.83B | $4.47B | $2.07B | 36.97x | 7.42x | 20.57x |
SP SPR Spirit AeroSystems Holdings, Inc. FY ended Jan 16, 2025 | — | — | — | $6.32B | -$1.82B | -$2.14B | — | — | — |
CW CW CURTISS WRIGHT CORP FY ended Jan 31, 2026 | $596.37 | $22.03B | $23.54B | $3.50B | $796.40M | $484.23M | 46.34x | 6.30x | 29.55x |
RT RTX RTX Corp FY ended Dec 31, 2025 | $211.71 | $285.33B | $333.48B | $88.60B | $14.26B | $6.73B | 42.68x | 3.22x | 20.69x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $342.58 | $355.45B | $315.45B | $45.86B | $27.61B | $8.70B | 42.09x | 7.75x | 11.07x |
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 | 20.82x | 4/5 | $19.56B | $354.65 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.17x | 4/5 | $27.69B | $502.07 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 42.02x | 4/5 | $29.01B | $526.08 | 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 |
|---|---|---|---|---|---|---|---|---|---|
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,185.97 | $65.56B | $92.05B | $8.83B | $4.47B | $2.07B | 36.97x | 7.42x | 20.57x |
SP SPR Spirit AeroSystems Holdings, Inc. FY ended Jan 16, 2025 | — | — | — | $6.32B | -$1.82B | -$2.14B | — | — | — |
CW CW CURTISS WRIGHT CORP FY ended Jan 31, 2026 | $596.37 | $22.03B | $23.54B | $3.50B | $796.40M | $484.23M | 46.34x | 6.30x | 29.55x |
RT RTX RTX Corp FY ended Dec 31, 2025 | $211.71 | $285.33B | $333.48B | $88.60B | $14.26B | $6.73B | 42.68x | 3.22x | 20.69x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $342.58 | $355.45B | $315.45B | $45.86B | $27.61B | $8.70B | 42.09x | 7.75x | 11.07x |
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 | 20.82x | 4/5 | $19.56B | $354.65 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.17x | 4/5 | $27.69B | $502.07 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 42.02x | 4/5 | $29.01B | $526.08 | Included in the active peer mix. |
