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 |
|---|
BD BDX BECTON DICKINSON & CO FY ended Oct 31, 2025 | $187.52 | $51.08B | $72.23B | $21.84B | $4.81B | $1.68B | 32.22x | 2.34x | 13.18x |
BA BAX BAXTER INTERNATIONAL INC FY ended Feb 05, 2026 | $25.70 | $13.29B | $12.59B | $11.24B | $709.00M | -$957.00M | -13.74x | 1.18x | 12.44x |
LI LIVN LivaNova PLC FY ended Feb 18, 2026 | $82.40 | $4.54B | $4.72B | $1.39B | -$115.72M | -$242.47M | -18.52x | 3.27x | — |
ST STE STERIS plc FY ended May 27, 2026 | $230.35 | $22.46B | $24.40B | $5.94B | $1.68B | $782.30M | 29.05x | 3.78x | 14.56x |
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 | 13.79x | 3/4 | $2.45B | $53.93 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.64x | 4/4 | $3.53B | $77.51 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 7.25x | 4/4 | $705.67M | $15.51 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BD BDX BECTON DICKINSON & CO FY ended Oct 31, 2025 | $187.52 | $51.08B | $72.23B | $21.84B | $4.81B | $1.68B | 32.22x | 2.34x | 13.18x |
BA BAX BAXTER INTERNATIONAL INC FY ended Feb 05, 2026 | $25.70 | $13.29B | $12.59B | $11.24B | $709.00M | -$957.00M | -13.74x | 1.18x | 12.44x |
LI LIVN LivaNova PLC FY ended Feb 18, 2026 | $82.40 | $4.54B | $4.72B | $1.39B | -$115.72M | -$242.47M | -18.52x | 3.27x | — |
ST STE STERIS plc FY ended May 27, 2026 | $230.35 | $22.46B | $24.40B | $5.94B | $1.68B | $782.30M | 29.05x | 3.78x | 14.56x |
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 | 13.79x | 3/4 | $2.45B | $53.93 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.64x | 4/4 | $3.53B | $77.51 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 7.25x | 4/4 | $705.67M | $15.51 | Included in the active peer mix. |
