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 |
|---|
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
LM LMT LOCKHEED MARTIN CORP FY ended Jan 26, 2026 | $563.85 | $130.13B | $150.03B | $75.05B | $8.09B | $5.02B | 26.24x | 1.73x | 15.82x |
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $545.57 | $77.51B | $90.02B | $41.95B | $5.56B | $4.18B | 18.76x | 1.85x | 16.19x |
HW HWM Howmet Aerospace Inc. FY ended Feb 09, 2026 | $264.85 | $105.62B | $103.43B | $8.25B | $2.34B | $1.51B | 71.39x | 12.80x | 41.46x |
CW CW CURTISS WRIGHT CORP FY ended Jan 31, 2026 | $596.37 | $22.03B | $23.54B | $3.50B | $796.40M | $484.23M | 46.34x | 6.30x | 29.55x |
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 | 31.80x | 5/5 | $43.24B | $251.41 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.91x | 5/5 | $72.61B | $422.16 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 49.47x | 5/5 | $45.56B | $264.89 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
LM LMT LOCKHEED MARTIN CORP FY ended Jan 26, 2026 | $563.85 | $130.13B | $150.03B | $75.05B | $8.09B | $5.02B | 26.24x | 1.73x | 15.82x |
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $545.57 | $77.51B | $90.02B | $41.95B | $5.56B | $4.18B | 18.76x | 1.85x | 16.19x |
HW HWM Howmet Aerospace Inc. FY ended Feb 09, 2026 | $264.85 | $105.62B | $103.43B | $8.25B | $2.34B | $1.51B | 71.39x | 12.80x | 41.46x |
CW CW CURTISS WRIGHT CORP FY ended Jan 31, 2026 | $596.37 | $22.03B | $23.54B | $3.50B | $796.40M | $484.23M | 46.34x | 6.30x | 29.55x |
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 | 31.80x | 5/5 | $43.24B | $251.41 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.91x | 5/5 | $72.61B | $422.16 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 49.47x | 5/5 | $45.56B | $264.89 | Included in the active peer mix. |
