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 |
|---|
CA CARR CARRIER GLOBAL Corp FY ended Jan 30, 2026 | $58.14 | $48.29B | $62.05B | $21.75B | $3.52B | $1.59B | 33.80x | 2.22x | 17.60x |
AA AAON AAON, INC. FY ended Feb 24, 2026 | $76.18 | $6.28B | $6.75B | $1.44B | $207.99M | $107.59M | 59.05x | 4.36x | 29.98x |
FI FIX COMFORT SYSTEMS USA INC FY ended Feb 13, 2026 | $1,536.44 | $54.07B | $54.28B | $9.10B | $1.44B | $1.02B | 53.20x | 5.94x | 37.35x |
TT TT Trane Technologies plc FY ended Jan 30, 2026 | $447.34 | $98.43B | $99.95B | $21.32B | $4.22B | $2.92B | 34.46x | 4.62x | 22.31x |
LI LII LENNOX INTERNATIONAL INC FY ended Feb 03, 2026 | $389.72 | $13.56B | $15.67B | $5.20B | $1.04B | $805.80M | 17.10x | 2.61x | 14.45x |
AL ALLE Allegion plc FY ended Feb 12, 2026 | $157.55 | $13.40B | $14.97B | $4.07B | $1.00B | $643.80M | 21.18x | 3.29x | 14.76x |
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 | 22.49x | 6/6 | $110.80B | $181.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.84x | 6/6 | $90.60B | $148.50 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 36.47x | 6/6 | $120.01B | $196.70 | Included in the active peer mix. |
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 |
|---|---|---|---|---|---|---|---|---|---|
CA CARR CARRIER GLOBAL Corp FY ended Jan 30, 2026 | $58.14 | $48.29B | $62.05B | $21.75B | $3.52B | $1.59B | 33.80x | 2.22x | 17.60x |
AA AAON AAON, INC. FY ended Feb 24, 2026 | $76.18 | $6.28B | $6.75B | $1.44B | $207.99M | $107.59M | 59.05x | 4.36x | 29.98x |
FI FIX COMFORT SYSTEMS USA INC FY ended Feb 13, 2026 | $1,536.44 | $54.07B | $54.28B | $9.10B | $1.44B | $1.02B | 53.20x | 5.94x | 37.35x |
TT TT Trane Technologies plc FY ended Jan 30, 2026 | $447.34 | $98.43B | $99.95B | $21.32B | $4.22B | $2.92B | 34.46x | 4.62x | 22.31x |
LI LII LENNOX INTERNATIONAL INC FY ended Feb 03, 2026 | $389.72 | $13.56B | $15.67B | $5.20B | $1.04B | $805.80M | 17.10x | 2.61x | 14.45x |
AL ALLE Allegion plc FY ended Feb 12, 2026 | $157.55 | $13.40B | $14.97B | $4.07B | $1.00B | $643.80M | 21.18x | 3.29x | 14.76x |
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 | 22.49x | 6/6 | $110.80B | $181.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.84x | 6/6 | $90.60B | $148.50 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 36.47x | 6/6 | $120.01B | $196.70 | Included in the active peer mix. |
