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 |
|---|
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $287.69 | $114.29B | $158.01B | $21.95B | $6.57B | $4.41B | 26.30x | 5.21x | 22.53x |
IN INTU INTUIT INC. FY ended Aug 26, 2025 | $356.18 | $97.43B | $106.04B | $18.83B | $5.77B | $3.87B | 26.06x | 5.17x | 18.37x |
WD WDAY Workday, Inc. FY ended Jan 31, 2026 | $206.93 | $45.52B | $44.63B | $9.55B | $1.36B | $693.00M | 79.90x | 4.77x | 30.35x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.98 | $50.20B | $60.32B | $24.19B | $2.06B | $1.31B | 39.99x | 2.07x | 25.76x |
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 | 25.24x | 4/4 | $62.20B | $174.88 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.31x | 4/4 | $28.04B | $78.83 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 43.06x | 4/4 | $75.79B | $213.08 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $287.69 | $114.29B | $158.01B | $21.95B | $6.57B | $4.41B | 26.30x | 5.21x | 22.53x |
IN INTU INTUIT INC. FY ended Aug 26, 2025 | $356.18 | $97.43B | $106.04B | $18.83B | $5.77B | $3.87B | 26.06x | 5.17x | 18.37x |
WD WDAY Workday, Inc. FY ended Jan 31, 2026 | $206.93 | $45.52B | $44.63B | $9.55B | $1.36B | $693.00M | 79.90x | 4.77x | 30.35x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.98 | $50.20B | $60.32B | $24.19B | $2.06B | $1.31B | 39.99x | 2.07x | 25.76x |
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 | 25.24x | 4/4 | $62.20B | $174.88 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.31x | 4/4 | $28.04B | $78.83 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 43.06x | 4/4 | $75.79B | $213.08 | Included in the active peer mix. |
