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 |
|---|
AM AMAT APPLIED MATERIALS INC /DE FY ended Dec 05, 2025 | $461.67 | $366.38B | $363.62B | $28.37B | $9.94B | $7.00B | 53.31x | 12.92x | 35.72x |
LR LRCX LAM RESEARCH CORP FY ended Aug 04, 2026 | $301.90 | $377.77B | $376.36B | $23.23B | $8.89B | $7.27B | 52.41x | 16.26x | 41.63x |
TE TER TERADYNE, INC FY ended Feb 16, 2026 | $354.97 | $55.50B | $55.87B | $3.19B | $766.91M | $554.05M | 102.30x | 17.40x | 72.56x |
AS ASML ASML HOLDING NV FY ended Dec 31, 2025 | $1,696.16 | $653.73B | $647.65B | $32.67B | $12.82B | $9.61B | 68.64x | 20.01x | 50.09x |
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 | 50.30x | 4/4 | $315.32B | $241.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 16.65x | 4/4 | $226.04B | $173.01 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 69.17x | 4/4 | $334.12B | $255.73 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AM AMAT APPLIED MATERIALS INC /DE FY ended Dec 05, 2025 | $461.67 | $366.38B | $363.62B | $28.37B | $9.94B | $7.00B | 53.31x | 12.92x | 35.72x |
LR LRCX LAM RESEARCH CORP FY ended Aug 04, 2026 | $301.90 | $377.77B | $376.36B | $23.23B | $8.89B | $7.27B | 52.41x | 16.26x | 41.63x |
TE TER TERADYNE, INC FY ended Feb 16, 2026 | $354.97 | $55.50B | $55.87B | $3.19B | $766.91M | $554.05M | 102.30x | 17.40x | 72.56x |
AS ASML ASML HOLDING NV FY ended Dec 31, 2025 | $1,696.16 | $653.73B | $647.65B | $32.67B | $12.82B | $9.61B | 68.64x | 20.01x | 50.09x |
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 | 50.30x | 4/4 | $315.32B | $241.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 16.65x | 4/4 | $226.04B | $173.01 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 69.17x | 4/4 | $334.12B | $255.73 | Included in the active peer mix. |
