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 |
|---|
AR ARMK Aramark FY ended Oct 31, 2025 | $58.32 | $15.37B | $19.55B | $18.51B | $1.30B | $326.39M | 47.80x | 0.83x | 12.02x |
JL JLL JONES LANG LASALLE INC FY ended Feb 13, 2026 | $381.41 | $17.55B | $23.81B | $26.12B | $1.38B | $792.10M | 23.26x | 0.67x | 15.84x |
CB CBRE CBRE GROUP, INC. FY ended Feb 10, 2026 | $151.01 | $43.73B | $57.42B | $40.55B | $1.97B | $1.16B | 39.22x | 1.08x | 23.65x |
CW CWK Cushman & Wakefield plc FY ended Feb 13, 2026 | $14.28 | $3.35B | $6.21B | $10.29B | $499.50M | $88.20M | 37.58x | 0.33x | 7.66x |
BV BV BrightView Holdings, Inc. FY ended Oct 31, 2025 | — | — | — | $2.67B | $306.50M | $56.00M | — | — | — |
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 | 14.33x | 4/5 | $2.95B | $50.36 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.73x | 4/5 | $6.36B | $108.50 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 36.97x | 4/5 | $6.00B | $102.48 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AR ARMK Aramark FY ended Oct 31, 2025 | $58.32 | $15.37B | $19.55B | $18.51B | $1.30B | $326.39M | 47.80x | 0.83x | 12.02x |
JL JLL JONES LANG LASALLE INC FY ended Feb 13, 2026 | $381.41 | $17.55B | $23.81B | $26.12B | $1.38B | $792.10M | 23.26x | 0.67x | 15.84x |
CB CBRE CBRE GROUP, INC. FY ended Feb 10, 2026 | $151.01 | $43.73B | $57.42B | $40.55B | $1.97B | $1.16B | 39.22x | 1.08x | 23.65x |
CW CWK Cushman & Wakefield plc FY ended Feb 13, 2026 | $14.28 | $3.35B | $6.21B | $10.29B | $499.50M | $88.20M | 37.58x | 0.33x | 7.66x |
BV BV BrightView Holdings, Inc. FY ended Oct 31, 2025 | — | — | — | $2.67B | $306.50M | $56.00M | — | — | — |
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 | 14.33x | 4/5 | $2.95B | $50.36 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.73x | 4/5 | $6.36B | $108.50 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 36.97x | 4/5 | $6.00B | $102.48 | Included in the active peer mix. |
