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 |
|---|
ST STX Seagate Technology Holdings plc FY ended Jul 31, 2026 | $829.76 | $188.06B | $191.60B | $12.20B | $4.30B | $3.18B | 59.69x | 15.42x | 41.84x |
MU MU MICRON TECHNOLOGY INC FY ended Sep 26, 2025 | $932.86 | $1.05T | $1.06T | $37.38B | $18.40B | $8.54B | 122.91x | 28.19x | 56.27x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $27.06 | $55.83B | $78.50B | $123.71B | $46.40B | $20.00B | 5.02x | 0.45x | 1.56x |
NT NTAP NetApp, Inc. FY ended May 28, 2026 | $187.02 | $36.64B | $36.57B | $6.24B | $2.01B | $1.28B | 29.45x | 5.87x | 17.24x |
PS PSTG Pure Storage, Inc. FY ended Mar 18, 2026 | $93.40 | $31.05B | $29.95B | $3.66B | $302.17M | $188.18M | 169.82x | 8.48x | 97.61x |
DE DELL Dell Technologies Inc. FY ended Jan 30, 2026 | $456.24 | $296.10B | $345.24B | $113.54B | $11.46B | $5.94B | 52.56x | 2.61x | 26.05x |
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 | 40.87x | 6/6 | $432.01B | $1,198.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.17x | 6/6 | $131.38B | $364.40 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 73.24x | 6/6 | $690.24B | $1,914.45 | 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 |
|---|---|---|---|---|---|---|---|---|---|
ST STX Seagate Technology Holdings plc FY ended Jul 31, 2026 | $829.76 | $188.06B | $191.60B | $12.20B | $4.30B | $3.18B | 59.69x | 15.42x | 41.84x |
MU MU MICRON TECHNOLOGY INC FY ended Sep 26, 2025 | $932.86 | $1.05T | $1.06T | $37.38B | $18.40B | $8.54B | 122.91x | 28.19x | 56.27x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $27.06 | $55.83B | $78.50B | $123.71B | $46.40B | $20.00B | 5.02x | 0.45x | 1.56x |
NT NTAP NetApp, Inc. FY ended May 28, 2026 | $187.02 | $36.64B | $36.57B | $6.24B | $2.01B | $1.28B | 29.45x | 5.87x | 17.24x |
PS PSTG Pure Storage, Inc. FY ended Mar 18, 2026 | $93.40 | $31.05B | $29.95B | $3.66B | $302.17M | $188.18M | 169.82x | 8.48x | 97.61x |
DE DELL Dell Technologies Inc. FY ended Jan 30, 2026 | $456.24 | $296.10B | $345.24B | $113.54B | $11.46B | $5.94B | 52.56x | 2.61x | 26.05x |
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 | 40.87x | 6/6 | $432.01B | $1,198.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.17x | 6/6 | $131.38B | $364.40 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 73.24x | 6/6 | $690.24B | $1,914.45 | Included in the active peer mix. |
