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 |
|---|
HX HXL HEXCEL CORP /DE/ FY ended Jan 30, 2026 | $94.47 | $7.14B | $7.82B | $1.89B | $295.00M | $109.40M | 38.72x | 3.77x | 23.34x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $992.44 | $125.09B | $130.77B | $21.50B | $6.07B | $3.65B | 34.85x | 5.82x | 20.25x |
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $403.62 | $156.77B | $169.50B | $27.45B | $5.98B | $4.09B | 38.62x | 5.71x | 28.02x |
RT RTX RTX Corp FY ended Dec 31, 2025 | $211.10 | $284.51B | $332.66B | $88.60B | $14.26B | $6.73B | 42.56x | 3.21x | 20.64x |
CW CW CURTISS WRIGHT CORP FY ended Jan 31, 2026 | $594.13 | $21.94B | $23.45B | $3.50B | $796.40M | $484.23M | 46.16x | 6.27x | 29.45x |
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 | 23.97x | 5/5 | $16.41B | $277.93 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.96x | 5/5 | $17.68B | $299.47 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.18x | 5/5 | $17.77B | $300.87 | 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 |
|---|---|---|---|---|---|---|---|---|---|
HX HXL HEXCEL CORP /DE/ FY ended Jan 30, 2026 | $94.47 | $7.14B | $7.82B | $1.89B | $295.00M | $109.40M | 38.72x | 3.77x | 23.34x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $992.44 | $125.09B | $130.77B | $21.50B | $6.07B | $3.65B | 34.85x | 5.82x | 20.25x |
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $403.62 | $156.77B | $169.50B | $27.45B | $5.98B | $4.09B | 38.62x | 5.71x | 28.02x |
RT RTX RTX Corp FY ended Dec 31, 2025 | $211.10 | $284.51B | $332.66B | $88.60B | $14.26B | $6.73B | 42.56x | 3.21x | 20.64x |
CW CW CURTISS WRIGHT CORP FY ended Jan 31, 2026 | $594.13 | $21.94B | $23.45B | $3.50B | $796.40M | $484.23M | 46.16x | 6.27x | 29.45x |
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 | 23.97x | 5/5 | $16.41B | $277.93 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.96x | 5/5 | $17.68B | $299.47 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.18x | 5/5 | $17.77B | $300.87 | Included in the active peer mix. |
