Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$926.56
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
6 peers →Price / Sales
$3.96T
Price / Earnings
$2.92T
Price / Sales
$7.92T
Price / Earnings
$5.84T
Equal-weight baseline
Discount 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$6.88T
Baseline / share
$926.56
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
AAPL Apple Inc. FY ended Oct 17, 2025 | — | — | — | $416.16B | $145.86B | $112.01B | — | — | — |
GOOGL Alphabet Inc. FY ended Dec 31, 2025 | — | — | — | $402.84B | $180.27B | $132.17B | — | — | — |
AMZN AMAZON COM INC FY ended Jan 28, 2026 | — | — | — | $716.92B | $142.62B | $77.67B | — | — | — |
ADBE ADOBE INC. FY ended Jan 09, 2026 | — | — | — | $23.77B | $9.16B | $7.13B | — | — | — |
NVDA NVIDIA CORP FY ended Feb 20, 2026 | $213.90 | $5.15T | — | $215.94B | $144.60B | $120.07B | 43.65x | 23.87x | — |
CSCO CISCO SYSTEMS, INC. FY ended Aug 27, 2026 | — | — | — | $63.33B | $17.35B | $13.27B | — | — | — |
AAPL
Apple Inc.
—
—
—
$416.16B
$145.86B
—
—
—
Cap —EV —Rev $416.16BEBITDA $145.86BP/E —P/S —EV/EBITDA —
GOOGL
Alphabet Inc.
—
—
—
$402.84B
$180.27B
—
—
—
Cap —EV —Rev $402.84BEBITDA $180.27BP/E —P/S —EV/EBITDA —
AMZN
AMAZON COM INC
—
—
—
$716.92B
$142.62B
—
—
—
Cap —EV —Rev $716.92BEBITDA $142.62BP/E —P/S —EV/EBITDA —
ADBE
ADOBE INC.
—
—
—
$23.77B
$9.16B
—
—
—
Cap —EV —Rev $23.77BEBITDA $9.16BP/E —P/S —EV/EBITDA —
NVDA
NVIDIA CORP
$213.90
$5.15T
—
$215.94B
$144.60B
43.65x
23.87x
—
Cap $5.15TEV —Rev $215.94BEBITDA $144.60BP/E 43.65xP/S 23.87xEV/EBITDA —
CSCO
CISCO SYSTEMS, INC.
—
—
—
$63.33B
$17.35B
—
—
—
Cap —EV —Rev $63.33BEBITDA $17.35BP/E —P/S —EV/EBITDA —
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 | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 23.87x | 1/6 | $7.92T | $1,066.84 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 43.65x | 1/6 | $5.84T | $786.28 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
23.87x
Coverage
1/6
Implied equity value
$7.92T
Fair value / share
$1,066.84
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
43.65x
Coverage
1/6
Implied equity value
$5.84T
Fair value / share
$786.28
Included in the active peer mix.
