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 |
|---|
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $261.85 | $48.76B | $56.09B | $21.33B | $2.97B | $1.61B | 30.70x | 2.29x | 15.69x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.46 | $435.37B | $453.55B | $56.65B | $12.56B | $10.18B | 43.32x | 7.68x | 32.27x |
QC QCOM QUALCOMM INC/DE FY ended Nov 03, 2025 | $162.38 | $170.50B | $179.91B | $44.28B | $14.95B | $5.54B | 32.41x | 3.85x | 12.04x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $543.78 | $77.25B | $89.77B | $41.95B | $5.56B | $4.18B | 18.70x | 1.84x | 16.14x |
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 | 19.27x | 4/5 | $62.57B | $378.06 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.92x | 4/5 | $45.74B | $276.40 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.28x | 4/5 | $67.38B | $407.15 | 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 |
|---|---|---|---|---|---|---|---|---|---|
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $261.85 | $48.76B | $56.09B | $21.33B | $2.97B | $1.61B | 30.70x | 2.29x | 15.69x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.46 | $435.37B | $453.55B | $56.65B | $12.56B | $10.18B | 43.32x | 7.68x | 32.27x |
QC QCOM QUALCOMM INC/DE FY ended Nov 03, 2025 | $162.38 | $170.50B | $179.91B | $44.28B | $14.95B | $5.54B | 32.41x | 3.85x | 12.04x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $543.78 | $77.25B | $89.77B | $41.95B | $5.56B | $4.18B | 18.70x | 1.84x | 16.14x |
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 | 19.27x | 4/5 | $62.57B | $378.06 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.92x | 4/5 | $45.74B | $276.40 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.28x | 4/5 | $67.38B | $407.15 | Included in the active peer mix. |
