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 |
|---|
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $516.69 | $3.84T | $3.86T | $331.84B | $207.87B | $133.75B | 28.78x | 11.56x | 18.54x |
OR ORCL ORACLE CORP FY ended Jun 12, 2026 | $150.74 | $434.20B | $513.36B | $67.36B | $33.45B | $17.09B | 25.86x | 6.45x | 13.75x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.50 | $435.53B | $453.71B | $56.65B | $12.56B | $10.18B | 43.33x | 7.69x | 32.28x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $64.59 | $30.61B | $32.51B | $21.11B | $3.75B | $2.23B | 14.16x | 1.45x | 8.50x |
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 | 17.76x | 4/4 | $261.50B | $277.56 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.79x | 4/4 | $458.32B | $486.47 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.03x | 4/4 | $296.97B | $315.21 | 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 |
|---|---|---|---|---|---|---|---|---|---|
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $516.69 | $3.84T | $3.86T | $331.84B | $207.87B | $133.75B | 28.78x | 11.56x | 18.54x |
OR ORCL ORACLE CORP FY ended Jun 12, 2026 | $150.74 | $434.20B | $513.36B | $67.36B | $33.45B | $17.09B | 25.86x | 6.45x | 13.75x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.50 | $435.53B | $453.71B | $56.65B | $12.56B | $10.18B | 43.33x | 7.69x | 32.28x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $64.59 | $30.61B | $32.51B | $21.11B | $3.75B | $2.23B | 14.16x | 1.45x | 8.50x |
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 | 17.76x | 4/4 | $261.50B | $277.56 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.79x | 4/4 | $458.32B | $486.47 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.03x | 4/4 | $296.97B | $315.21 | Included in the active peer mix. |
