Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$2,122.21
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
6 peers →Price / Sales
$61.57B
Price / Earnings
$38.38B
Price / Sales
$123.15B
Price / Earnings
$76.77B
Equal-weight baseline
Discount 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$99.96B
Baseline / share
$2,122.21
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
FAST FASTENAL CO FY ended Jan 21, 2026 | $49.05 | $56.28B | — | $8.20B | $1.85B | $1.26B | 45.00x | 6.86x | — |
MSM MSC INDUSTRIAL DIRECT CO INC FY ended Oct 02, 2025 | — | — | — | $3.77B | $376.00M | $199.33M | — | — | — |
AIT APPLIED INDUSTRIAL TECHNOLOGIES INC FY ended Jul 31, 2026 | — | — | — | $4.97B | $628.44M | $414.53M | — | — | — |
GPC GENUINE PARTS CO FY ended Feb 17, 2026 | — | — | — | $24.30B | $269.07M | $65.95M | — | — | — |
A AGILENT TECHNOLOGIES, INC. FY ended Dec 10, 2025 | — | — | — | $6.95B | $1.83B | $1.30B | — | — | — |
MMM 3M CO FY ended Jan 31, 2026 | — | — | — | $24.95B | $5.30B | $3.25B | — | — | — |
FAST
FASTENAL CO
$49.05
$56.28B
—
$8.20B
$1.85B
45.00x
6.86x
—
Cap $56.28BEV —Rev $8.20BEBITDA $1.85BP/E 45.00xP/S 6.86xEV/EBITDA —
MSM
MSC INDUSTRIAL DIRECT CO INC
—
—
—
$3.77B
$376.00M
—
—
—
Cap —EV —Rev $3.77BEBITDA $376.00MP/E —P/S —EV/EBITDA —
AIT
APPLIED INDUSTRIAL TECHNOLOGIES INC
—
—
—
$4.97B
$628.44M
—
—
—
Cap —EV —Rev $4.97BEBITDA $628.44MP/E —P/S —EV/EBITDA —
GPC
GENUINE PARTS CO
—
—
—
$24.30B
$269.07M
—
—
—
Cap —EV —Rev $24.30BEBITDA $269.07MP/E —P/S —EV/EBITDA —
A
AGILENT TECHNOLOGIES, INC.
—
—
—
$6.95B
$1.83B
—
—
—
Cap —EV —Rev $6.95BEBITDA $1.83BP/E —P/S —EV/EBITDA —
MMM
3M CO
—
—
—
$24.95B
$5.30B
—
—
—
Cap —EV —Rev $24.95BEBITDA $5.30BP/E —P/S —EV/EBITDA —
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 EVExcluded | Enterprise Multiple | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 6.86x | 1/6 | $123.15B | $2,614.52 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 45.00x | 1/6 | $76.77B | $1,629.90 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
6.86x
Coverage
1/6
Implied equity value
$123.15B
Fair value / share
$2,614.52
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
45.00x
Coverage
1/6
Implied equity value
$76.77B
Fair value / share
$1,629.90
Included in the active peer mix.
