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 |
|---|
GW GWW W.W. GRAINGER, INC. FY ended Feb 12, 2026 | $1,306.30 | $61.53B | $65.22B | $17.94B | $2.67B | $1.71B | 36.90x | 3.43x | 22.84x |
MS MSM MSC INDUSTRIAL DIRECT CO INC FY ended Oct 02, 2025 | $119.20 | $6.66B | $7.28B | $3.77B | $376.00M | $199.33M | 33.39x | 1.77x | 17.09x |
FA FAST FASTENAL CO FY ended Jan 21, 2026 | $49.78 | $57.12B | $57.42B | $8.20B | $1.85B | $1.26B | 45.67x | 6.97x | 31.01x |
GP GPC GENUINE PARTS CO FY ended Feb 17, 2026 | $137.51 | $18.96B | $29.03B | $24.30B | $269.07M | $65.95M | 292.57x | 0.78x | 63.05x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $995.02 | $125.42B | $131.10B | $21.50B | $6.07B | $3.65B | 34.94x | 5.83x | 20.30x |
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 | 26.34x | 5/5 | $16.39B | $446.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.75x | 5/5 | $18.65B | $508.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 88.69x | 5/5 | $36.77B | $1,001.83 | 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 |
|---|---|---|---|---|---|---|---|---|---|
GW GWW W.W. GRAINGER, INC. FY ended Feb 12, 2026 | $1,306.30 | $61.53B | $65.22B | $17.94B | $2.67B | $1.71B | 36.90x | 3.43x | 22.84x |
MS MSM MSC INDUSTRIAL DIRECT CO INC FY ended Oct 02, 2025 | $119.20 | $6.66B | $7.28B | $3.77B | $376.00M | $199.33M | 33.39x | 1.77x | 17.09x |
FA FAST FASTENAL CO FY ended Jan 21, 2026 | $49.78 | $57.12B | $57.42B | $8.20B | $1.85B | $1.26B | 45.67x | 6.97x | 31.01x |
GP GPC GENUINE PARTS CO FY ended Feb 17, 2026 | $137.51 | $18.96B | $29.03B | $24.30B | $269.07M | $65.95M | 292.57x | 0.78x | 63.05x |
PH PH Parker-Hannifin Corp FY ended Jul 31, 2026 | $995.02 | $125.42B | $131.10B | $21.50B | $6.07B | $3.65B | 34.94x | 5.83x | 20.30x |
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 | 26.34x | 5/5 | $16.39B | $446.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.75x | 5/5 | $18.65B | $508.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 88.69x | 5/5 | $36.77B | $1,001.83 | Included in the active peer mix. |
