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 |
|---|
OD ODFL OLD DOMINION FREIGHT LINE, INC. FY ended Feb 17, 2026 | $198.77 | $41.22B | $39.82B | $5.50B | $1.73B | $1.02B | 41.07x | 7.50x | 23.00x |
LS LSTR LANDSTAR SYSTEM INC FY ended Jan 23, 2026 | $180.01 | $6.11B | $6.20B | $4.74B | $156.17M | $115.01M | 54.38x | 1.29x | 39.66x |
SA SAIA SAIA INC FY ended Feb 18, 2026 | $351.25 | $9.37B | $8.21B | $3.23B | $455.53M | $255.04M | 36.90x | 2.90x | 18.03x |
KN KNX Knight-Swift Transportation Holdings Inc. FY ended Feb 16, 2026 | $67.06 | $10.90B | $10.80B | $7.47B | $1.01B | $65.95M | 163.56x | 1.46x | 8.09x |
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 | 22.34x | 4/4 | $6.99B | $116.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.29x | 4/4 | $9.77B | $162.93 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 73.98x | 4/4 | -$1.07B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
OD ODFL OLD DOMINION FREIGHT LINE, INC. FY ended Feb 17, 2026 | $198.77 | $41.22B | $39.82B | $5.50B | $1.73B | $1.02B | 41.07x | 7.50x | 23.00x |
LS LSTR LANDSTAR SYSTEM INC FY ended Jan 23, 2026 | $180.01 | $6.11B | $6.20B | $4.74B | $156.17M | $115.01M | 54.38x | 1.29x | 39.66x |
SA SAIA SAIA INC FY ended Feb 18, 2026 | $351.25 | $9.37B | $8.21B | $3.23B | $455.53M | $255.04M | 36.90x | 2.90x | 18.03x |
KN KNX Knight-Swift Transportation Holdings Inc. FY ended Feb 16, 2026 | $67.06 | $10.90B | $10.80B | $7.47B | $1.01B | $65.95M | 163.56x | 1.46x | 8.09x |
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 | 22.34x | 4/4 | $6.99B | $116.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.29x | 4/4 | $9.77B | $162.93 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 73.98x | 4/4 | -$1.07B | — | Target fundamentals do not produce a usable positive equity value. |
