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 |
|---|
AA AAPL Apple Inc. FY ended Oct 17, 2025 | $320.07 | $4.67T | $4.71T | $416.16B | $145.86B | $112.01B | 42.90x | 11.22x | 31.45x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $515.87 | $3.83T | $3.85T | $331.84B | $207.87B | $133.75B | 28.74x | 11.54x | 18.51x |
IN INTC INTEL CORP FY ended Jan 16, 2026 | $89.25 | $450.18B | $483.02B | $52.85B | $13.85B | -$267.00M | -1487.50x | 8.52x | 32.30x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.34 | $434.90B | $453.08B | $56.65B | $12.56B | $10.18B | 43.27x | 7.68x | 32.24x |
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 | 28.08x | 4/4 | $118.55B | $131.46 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.74x | 4/4 | $538.60B | $597.26 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -343.15x | 4/4 | -$867.82B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
AA AAPL Apple Inc. FY ended Oct 17, 2025 | $320.07 | $4.67T | $4.71T | $416.16B | $145.86B | $112.01B | 42.90x | 11.22x | 31.45x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $515.87 | $3.83T | $3.85T | $331.84B | $207.87B | $133.75B | 28.74x | 11.54x | 18.51x |
IN INTC INTEL CORP FY ended Jan 16, 2026 | $89.25 | $450.18B | $483.02B | $52.85B | $13.85B | -$267.00M | -1487.50x | 8.52x | 32.30x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.34 | $434.90B | $453.08B | $56.65B | $12.56B | $10.18B | 43.27x | 7.68x | 32.24x |
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 | 28.08x | 4/4 | $118.55B | $131.46 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.74x | 4/4 | $538.60B | $597.26 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -343.15x | 4/4 | -$867.82B | — | Peer averages are not economically meaningful for this method. |
