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 |
|---|
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $61.98 | $58.65B | $90.68B | $5.75B | $1.97B | $1.06B | 52.97x | 10.20x | 29.53x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.20 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.36x | 12.67x | 28.59x |
FC FCPT Four Corners Property Trust, Inc. FY ended Feb 12, 2026 | $25.23 | $2.77B | $4.04B | $294.13M | $164.84M | $112.36M | 23.15x | 9.41x | 17.89x |
ST STAG STAG Industrial, Inc. FY ended Feb 10, 2026 | $37.18 | $7.11B | $10.63B | $845.18M | $430.69M | $273.52M | -60.95x | 8.41x | 18.90x |
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 | 23.90x | 4/4 | $9.69B | $50.49 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.17x | 4/4 | $9.42B | $49.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.13x | 4/4 | $5.51B | $28.70 | 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 |
|---|---|---|---|---|---|---|---|---|---|
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $61.98 | $58.65B | $90.68B | $5.75B | $1.97B | $1.06B | 52.97x | 10.20x | 29.53x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.20 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.36x | 12.67x | 28.59x |
FC FCPT Four Corners Property Trust, Inc. FY ended Feb 12, 2026 | $25.23 | $2.77B | $4.04B | $294.13M | $164.84M | $112.36M | 23.15x | 9.41x | 17.89x |
ST STAG STAG Industrial, Inc. FY ended Feb 10, 2026 | $37.18 | $7.11B | $10.63B | $845.18M | $430.69M | $273.52M | -60.95x | 8.41x | 18.90x |
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 | 23.90x | 4/4 | $9.69B | $50.49 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.17x | 4/4 | $9.42B | $49.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.13x | 4/4 | $5.51B | $28.70 | Included in the active peer mix. |
