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 |
|---|
DX DXC DXC Technology Co FY ended May 01, 2026 | $11.26 | $1.80B | $6.09B | $12.64B | $1.68B | $18.00M | 112.60x | 0.14x | 3.23x |
SA SAIC Science Applications International Corp FY ended Mar 06, 2026 | $128.72 | $5.44B | $7.87B | $7.26B | $656.00M | $358.00M | 16.72x | 0.75x | 10.31x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $65.23 | $30.91B | $32.81B | $21.11B | $3.75B | $2.23B | 14.30x | 1.46x | 8.58x |
GD GDYN GRID DYNAMICS HOLDINGS, INC. FY ended Feb 27, 2026 | $8.01 | $649.83M | $341.49M | $411.83M | $35.40M | $9.67M | 72.82x | 1.58x | 8.42x |
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 EVExcluded | Enterprise Multiple | 7.13x | 4/4 | -$2.38B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.98x | 4/4 | $1.92B | $26.30 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 54.11x | 4/4 | -$18.39B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
DX DXC DXC Technology Co FY ended May 01, 2026 | $11.26 | $1.80B | $6.09B | $12.64B | $1.68B | $18.00M | 112.60x | 0.14x | 3.23x |
SA SAIC Science Applications International Corp FY ended Mar 06, 2026 | $128.72 | $5.44B | $7.87B | $7.26B | $656.00M | $358.00M | 16.72x | 0.75x | 10.31x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $65.23 | $30.91B | $32.81B | $21.11B | $3.75B | $2.23B | 14.30x | 1.46x | 8.58x |
GD GDYN GRID DYNAMICS HOLDINGS, INC. FY ended Feb 27, 2026 | $8.01 | $649.83M | $341.49M | $411.83M | $35.40M | $9.67M | 72.82x | 1.58x | 8.42x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 7.13x | 4/4 | -$2.38B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.98x | 4/4 | $1.92B | $26.30 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 54.11x | 4/4 | -$18.39B | — | Target fundamentals do not produce a usable positive equity value. |
