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 CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.86 | $55.41B | $78.09B | $123.71B | $46.40B | $20.00B | 4.98x | 0.45x | 1.55x |
DI DIS Walt Disney Co FY ended Nov 05, 2025 | $107.47 | $185.57B | $206.59B | $94.43B | $14.49B | $12.40B | 15.69x | 1.97x | 12.49x |
NF NFLX NETFLIX INC FY ended Dec 31, 2025 | $81.65 | $339.99B | $353.72B | $45.18B | $13.42B | $10.98B | 32.27x | 7.52x | 25.01x |
WB WBD Warner Bros. Discovery, Inc. FY ended Feb 12, 2026 | $28.79 | $72.28B | $85.11B | $37.30B | $9.52B | $727.00M | 99.28x | 1.94x | 8.29x |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $68.90 | $68.90 | $3.61B | $17.13B | $2.66B | $1.73B | 17.94x | 0.00x | 1.16x |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.05 | $17.98B | $19.48B | $9.03B | $1.45B | $573.00M | 30.15x | 1.99x | 11.25x |
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 EVExcluded | Enterprise Multiple | 9.34x | 6/6 | -$69.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.31x | 6/6 | $67.52B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 33.38x | 6/6 | -$206.65B | — | 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 CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.86 | $55.41B | $78.09B | $123.71B | $46.40B | $20.00B | 4.98x | 0.45x | 1.55x |
DI DIS Walt Disney Co FY ended Nov 05, 2025 | $107.47 | $185.57B | $206.59B | $94.43B | $14.49B | $12.40B | 15.69x | 1.97x | 12.49x |
NF NFLX NETFLIX INC FY ended Dec 31, 2025 | $81.65 | $339.99B | $353.72B | $45.18B | $13.42B | $10.98B | 32.27x | 7.52x | 25.01x |
WB WBD Warner Bros. Discovery, Inc. FY ended Feb 12, 2026 | $28.79 | $72.28B | $85.11B | $37.30B | $9.52B | $727.00M | 99.28x | 1.94x | 8.29x |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $68.90 | $68.90 | $3.61B | $17.13B | $2.66B | $1.73B | 17.94x | 0.00x | 1.16x |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.05 | $17.98B | $19.48B | $9.03B | $1.45B | $573.00M | 30.15x | 1.99x | 11.25x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 9.34x | 6/6 | -$69.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.31x | 6/6 | $67.52B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 33.38x | 6/6 | -$206.65B | — | Target fundamentals do not produce a usable positive equity value. |
