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 |
|---|
MM MMM 3M CO FY ended Jan 31, 2026 | $174.42 | $89.95B | $101.94B | $24.95B | $5.30B | $3.25B | 29.07x | 3.61x | 17.68x |
HO HON HONEYWELL INTERNATIONAL INC FY ended Jan 23, 2026 | $216.16 | $68.51B | $93.70B | $37.44B | $8.15B | $4.73B | 29.37x | 1.83x | 11.49x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $341.89 | $354.73B | $314.73B | $45.86B | $27.61B | $8.70B | 42.00x | 7.74x | 11.05x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $993.74 | $125.26B | $130.93B | $21.50B | $6.07B | $3.65B | 34.89x | 5.83x | 20.27x |
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 | 14.32x | 4/4 | $60.79B | $213.46 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.75x | 4/4 | $76.20B | $267.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 33.83x | 4/4 | $103.73B | $364.23 | 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 |
|---|---|---|---|---|---|---|---|---|---|
MM MMM 3M CO FY ended Jan 31, 2026 | $174.42 | $89.95B | $101.94B | $24.95B | $5.30B | $3.25B | 29.07x | 3.61x | 17.68x |
HO HON HONEYWELL INTERNATIONAL INC FY ended Jan 23, 2026 | $216.16 | $68.51B | $93.70B | $37.44B | $8.15B | $4.73B | 29.37x | 1.83x | 11.49x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $341.89 | $354.73B | $314.73B | $45.86B | $27.61B | $8.70B | 42.00x | 7.74x | 11.05x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $993.74 | $125.26B | $130.93B | $21.50B | $6.07B | $3.65B | 34.89x | 5.83x | 20.27x |
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 | 14.32x | 4/4 | $60.79B | $213.46 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.75x | 4/4 | $76.20B | $267.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 33.83x | 4/4 | $103.73B | $364.23 | Included in the active peer mix. |
