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 |
|---|
XY XYL Xylem Inc. FY ended Feb 20, 2026 | $111.24 | $25.97B | $28.50B | $9.04B | $1.81B | $957.00M | 28.38x | 2.87x | 15.22x |
DO DOV DOVER Corp FY ended Feb 02, 2026 | $198.22 | $26.70B | $28.69B | $8.09B | $1.88B | $1.09B | 24.96x | 3.30x | 14.45x |
WT WTS WATTS WATER TECHNOLOGIES INC FY ended Dec 31, 2025 | $365.71 | $12.25B | $12.05B | $2.44B | $513.40M | $340.80M | 35.96x | 5.02x | 23.03x |
SP SPXC SPX Technologies, Inc. FY ended Feb 20, 2026 | $198.45 | $9.94B | $10.13B | $2.27B | $507.10M | $244.00M | 39.45x | 4.39x | 18.44x |
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 | 17.12x | 4/4 | $15.85B | $177.26 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.90x | 4/4 | $15.35B | $171.66 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.19x | 4/4 | $15.71B | $175.71 | 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 |
|---|---|---|---|---|---|---|---|---|---|
XY XYL Xylem Inc. FY ended Feb 20, 2026 | $111.24 | $25.97B | $28.50B | $9.04B | $1.81B | $957.00M | 28.38x | 2.87x | 15.22x |
DO DOV DOVER Corp FY ended Feb 02, 2026 | $198.22 | $26.70B | $28.69B | $8.09B | $1.88B | $1.09B | 24.96x | 3.30x | 14.45x |
WT WTS WATTS WATER TECHNOLOGIES INC FY ended Dec 31, 2025 | $365.71 | $12.25B | $12.05B | $2.44B | $513.40M | $340.80M | 35.96x | 5.02x | 23.03x |
SP SPXC SPX Technologies, Inc. FY ended Feb 20, 2026 | $198.45 | $9.94B | $10.13B | $2.27B | $507.10M | $244.00M | 39.45x | 4.39x | 18.44x |
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 | 17.12x | 4/4 | $15.85B | $177.26 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.90x | 4/4 | $15.35B | $171.66 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.19x | 4/4 | $15.71B | $175.71 | Included in the active peer mix. |
