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 |
|---|
CM CMTL COMTECH TELECOMMUNICATIONS CORP /DE/ FY ended Nov 20, 2025 | $1.70 | $50.93M | $287.10M | $499.53M | -$76.21M | -$155.30M | -0.24x | 0.10x | — |
GI GILT GILAT SATELLITE NETWORKS LTD FY ended Dec 31, 2025 | $9.94 | $733.88M | $675.76M | $451.66M | $34.11M | $20.72M | 29.24x | 1.62x | 17.46x |
SP SPIR Spire Global, Inc. FY ended Dec 31, 2025 | $13.17 | $471.44M | $416.16M | $71.55M | $63.83M | $51.31M | 8.84x | 6.59x | 5.31x |
IR IRDM Iridium Communications Inc. FY ended Feb 06, 2026 | $46.60 | $4.94B | $6.02B | $871.66M | $366.89M | $114.37M | 43.96x | 5.66x | 13.08x |
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $262.82 | $48.94B | $56.27B | $21.33B | $2.97B | $1.61B | 30.81x | 2.30x | 15.74x |
KV KVHI KVH INDUSTRIES INC \DE\ FY ended Mar 04, 2026 | $7.52 | $136.42M | $10.05M | $111.01M | $3.18M | -$7.38M | -19.79x | 1.23x | 2.44x |
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 | 13.37x | 5/6 | $22.88B | $166.08 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.92x | 6/6 | $13.54B | $98.27 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.47x | 6/6 | -$527.27M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CM CMTL COMTECH TELECOMMUNICATIONS CORP /DE/ FY ended Nov 20, 2025 | $1.70 | $50.93M | $287.10M | $499.53M | -$76.21M | -$155.30M | -0.24x | 0.10x | — |
GI GILT GILAT SATELLITE NETWORKS LTD FY ended Dec 31, 2025 | $9.94 | $733.88M | $675.76M | $451.66M | $34.11M | $20.72M | 29.24x | 1.62x | 17.46x |
SP SPIR Spire Global, Inc. FY ended Dec 31, 2025 | $13.17 | $471.44M | $416.16M | $71.55M | $63.83M | $51.31M | 8.84x | 6.59x | 5.31x |
IR IRDM Iridium Communications Inc. FY ended Feb 06, 2026 | $46.60 | $4.94B | $6.02B | $871.66M | $366.89M | $114.37M | 43.96x | 5.66x | 13.08x |
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $262.82 | $48.94B | $56.27B | $21.33B | $2.97B | $1.61B | 30.81x | 2.30x | 15.74x |
KV KVHI KVH INDUSTRIES INC \DE\ FY ended Mar 04, 2026 | $7.52 | $136.42M | $10.05M | $111.01M | $3.18M | -$7.38M | -19.79x | 1.23x | 2.44x |
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 | 13.37x | 5/6 | $22.88B | $166.08 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.92x | 6/6 | $13.54B | $98.27 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.47x | 6/6 | -$527.27M | — | Target fundamentals do not produce a usable positive equity value. |
