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 |
|---|
IT ITW ILLINOIS TOOL WORKS INC FY ended Jan 31, 2026 | $279.58 | $79.62B | $87.30B | $16.04B | $4.78B | $3.07B | 26.65x | 4.96x | 17.26x |
HI HI Hillenbrand, Inc. FY ended Nov 14, 2025 | — | — | — | $2.67B | $217.20M | $43.10M | — | — | — |
DO DOV DOVER Corp FY ended Feb 02, 2026 | $198.58 | $26.74B | $28.74B | $8.09B | $1.88B | $1.09B | 25.01x | 3.30x | 14.47x |
IT ITT ITT INC. FY ended Feb 06, 2026 | $204.05 | $18.24B | $15.95B | $3.94B | $791.60M | $488.00M | 33.40x | 4.63x | 19.00x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $993.41 | $125.22B | $130.89B | $21.50B | $6.07B | $3.65B | 34.88x | 5.82x | 20.27x |
IE IEX IDEX CORP /DE/ FY ended Feb 13, 2026 | $229.77 | $16.94B | $17.56B | $3.46B | $891.50M | $483.20M | 35.85x | 4.90x | 18.19x |
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 | 17.30x | 5/6 | $12.08B | $216.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.72x | 5/6 | $13.19B | $236.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.16x | 5/6 | $15.09B | $271.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|
IT ITW ILLINOIS TOOL WORKS INC FY ended Jan 31, 2026 | $279.58 | $79.62B | $87.30B | $16.04B | $4.78B | $3.07B | 26.65x | 4.96x | 17.26x |
HI HI Hillenbrand, Inc. FY ended Nov 14, 2025 | — | — | — | $2.67B | $217.20M | $43.10M | — | — | — |
DO DOV DOVER Corp FY ended Feb 02, 2026 | $198.58 | $26.74B | $28.74B | $8.09B | $1.88B | $1.09B | 25.01x | 3.30x | 14.47x |
IT ITT ITT INC. FY ended Feb 06, 2026 | $204.05 | $18.24B | $15.95B | $3.94B | $791.60M | $488.00M | 33.40x | 4.63x | 19.00x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $993.41 | $125.22B | $130.89B | $21.50B | $6.07B | $3.65B | 34.88x | 5.82x | 20.27x |
IE IEX IDEX CORP /DE/ FY ended Feb 13, 2026 | $229.77 | $16.94B | $17.56B | $3.46B | $891.50M | $483.20M | 35.85x | 4.90x | 18.19x |
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 | 17.30x | 5/6 | $12.08B | $216.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.72x | 5/6 | $13.19B | $236.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.16x | 5/6 | $15.09B | $271.00 | Included in the active peer mix. |
