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 |
|---|
HT HTZ HERTZ GLOBAL HOLDINGS, INC FY ended Feb 19, 2026 | $2.17 | $685.21M | $15.03B | $8.50B | -$643.00M | -$747.00M | -0.89x | 0.08x | — |
AL AL AIR LEASE CORP FY ended Apr 30, 2026 | — | — | — | $3.02B | $3.30B | $1.09B | — | — | — |
PA PAG PENSKE AUTOMOTIVE GROUP, INC. FY ended Feb 20, 2026 | $217.30 | $14.27B | $20.66B | $31.81B | $1.48B | $935.40M | 15.38x | 0.45x | 11.79x |
UH UHAL U-Haul Holding Co /NV/ FY ended Mar 31, 2026 | $67.97 | $1.33B | $7.89B | $6.04B | $1.66B | $83.13M | — | 0.22x | 4.71x |
SA SAIA SAIA INC FY ended Feb 18, 2026 | $351.24 | $9.37B | $8.21B | $3.23B | $455.53M | $255.04M | 36.89x | 2.90x | 18.03x |
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 | 12.36x | 3/5 | $34.76B | $906.55 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.91x | 4/5 | $11.55B | $301.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 17.13x | 3/5 | $8.55B | $222.87 | 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 |
|---|---|---|---|---|---|---|---|---|---|
HT HTZ HERTZ GLOBAL HOLDINGS, INC FY ended Feb 19, 2026 | $2.17 | $685.21M | $15.03B | $8.50B | -$643.00M | -$747.00M | -0.89x | 0.08x | — |
AL AL AIR LEASE CORP FY ended Apr 30, 2026 | — | — | — | $3.02B | $3.30B | $1.09B | — | — | — |
PA PAG PENSKE AUTOMOTIVE GROUP, INC. FY ended Feb 20, 2026 | $217.30 | $14.27B | $20.66B | $31.81B | $1.48B | $935.40M | 15.38x | 0.45x | 11.79x |
UH UHAL U-Haul Holding Co /NV/ FY ended Mar 31, 2026 | $67.97 | $1.33B | $7.89B | $6.04B | $1.66B | $83.13M | — | 0.22x | 4.71x |
SA SAIA SAIA INC FY ended Feb 18, 2026 | $351.24 | $9.37B | $8.21B | $3.23B | $455.53M | $255.04M | 36.89x | 2.90x | 18.03x |
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 | 12.36x | 3/5 | $34.76B | $906.55 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.91x | 4/5 | $11.55B | $301.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 17.13x | 3/5 | $8.55B | $222.87 | Included in the active peer mix. |
