Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$860.39
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
4 peers →Price / Sales
$177.32B
Price / Earnings
$140.80B
Price / Sales
$354.65B
Price / Earnings
$281.60B
Equal-weight baseline
Discount 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$318.13B
Baseline / share
$860.39
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|---|---|---|---|---|---|---|---|---|
A AGILENT TECHNOLOGIES, INC. FY ended Dec 10, 2025 | — |
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 |
|---|---|---|---|---|---|---|
| — |
| — |
| $6.95B |
| $1.83B |
| $1.30B |
| — |
| — |
| — |
DHR DANAHER CORP /DE/ FY ended Feb 02, 2026 | — | — | — | $24.57B | $6.98B | $3.61B | — | — | — |
ILMN ILLUMINA, INC. FY ended Feb 06, 2026 | $228.93 | $34.57B | — | $4.34B | $1.43B | $850.00M | 42.01x | 7.96x | — |
BRKR BRUKER CORP FY ended Dec 31, 2025 | — | — | — | $3.44B | $257.40M | -$8.60M | — | — | — |
A
AGILENT TECHNOLOGIES, INC.
—
—
—
$6.95B
$1.83B
—
—
—
Cap —EV —Rev $6.95BEBITDA $1.83BP/E —P/S —EV/EBITDA —
DHR
DANAHER CORP /DE/
—
—
—
$24.57B
$6.98B
—
—
—
Cap —EV —Rev $24.57BEBITDA $6.98BP/E —P/S —EV/EBITDA —
ILMN
ILLUMINA, INC.
$228.93
$34.57B
—
$4.34B
$1.43B
42.01x
7.96x
—
Cap $34.57BEV —Rev $4.34BEBITDA $1.43BP/E 42.01xP/S 7.96xEV/EBITDA —
BRKR
BRUKER CORP
—
—
—
$3.44B
$257.40M
—
—
—
Cap —EV —Rev $3.44BEBITDA $257.40MP/E —P/S —EV/EBITDA —
| Enterprise Multiple |
| — |
| 0/4 |
| — |
| — |
| No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 7.96x | 1/4 | $354.65B | $959.16 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 42.01x | 1/4 | $281.60B | $761.61 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
7.96x
Coverage
1/4
Implied equity value
$354.65B
Fair value / share
$959.16
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
42.01x
Coverage
1/4
Implied equity value
$281.60B
Fair value / share
$761.61
Included in the active peer mix.
