Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$43.22
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
$311.50M
Price / Earnings
$414.41M
Price / Sales
$622.99M
Price / Earnings
$828.83M
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$725.91M
Baseline / share
$43.22
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 |
|---|
WY WEYERHAEUSER CO FY ended Feb 03, 2026 | $21.81 | $15.72B | — | $6.91B | $730.00M | $324.00M | 48.47x | 2.28x | — |
VNO VORNADO REALTY TRUST FY ended Dec 31, 2025 | — | — | — | $1.81B | $1.23B | $904.96M | — | — | — |
CSGP COSTAR GROUP, INC. FY ended Feb 20, 2026 | — | — | — | $3.25B | $214.62M | $7.00M | — | — | — |
WELL WELLTOWER INC. FY ended Feb 06, 2026 | — | — | — | $10.84B | $1.53B | $961.84M | — | — | — |
UDR UDR, Inc. FY ended Feb 11, 2026 | — | — | — | $1.71B | $559.41M | $377.70M | — | — | — |
SLG SL GREEN REALTY CORP FY ended Feb 13, 2026 | — | — | — | $1.00B | $119.41M | -$96.91M | — | — | — |
WY
WEYERHAEUSER CO
$21.81
$15.72B
—
$6.91B
$730.00M
48.47x
2.28x
—
Cap $15.72BEV —Rev $6.91BEBITDA $730.00MP/E 48.47xP/S 2.28xEV/EBITDA —
VNO
VORNADO REALTY TRUST
—
—
—
$1.81B
$1.23B
—
—
—
Cap —EV —Rev $1.81BEBITDA $1.23BP/E —P/S —EV/EBITDA —
CSGP
COSTAR GROUP, INC.
—
—
—
$3.25B
$214.62M
—
—
—
Cap —EV —Rev $3.25BEBITDA $214.62MP/E —P/S —EV/EBITDA —
WELL
WELLTOWER INC.
—
—
—
$10.84B
$1.53B
—
—
—
Cap —EV —Rev $10.84BEBITDA $1.53BP/E —P/S —EV/EBITDA —
UDR
UDR, Inc.
—
—
—
$1.71B
$559.41M
—
—
—
Cap —EV —Rev $1.71BEBITDA $559.41MP/E —P/S —EV/EBITDA —
SLG
SL GREEN REALTY CORP
—
—
—
$1.00B
$119.41M
—
—
—
Cap —EV —Rev $1.00BEBITDA $119.41MP/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 | 2.28x | 1/6 | $622.99M | $37.10 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 48.47x | 1/6 | $828.83M | $49.35 | 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
2.28x
Coverage
1/6
Implied equity value
$622.99M
Fair value / share
$37.10
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
48.47x
Coverage
1/6
Implied equity value
$828.83M
Fair value / share
$49.35
Included in the active peer mix.
