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 |
|---|
AD ADSK Autodesk, Inc. FY ended Feb 23, 2026 | $260.66 | $54.48B | $55.69B | $7.21B | $1.78B | $1.12B | 49.84x | 7.56x | 30.02x |
AN ANSS ANSYS INC FY ended Feb 14, 2025 | — | — | — | $2.54B | $820.54M | $575.69M | — | — | — |
TR TRMB TRIMBLE INC. FY ended Feb 20, 2026 | $61.01 | $14.23B | $14.67B | $3.59B | $652.64M | $424.00M | 34.66x | 3.97x | 19.43x |
BS BSY BENTLEY SYSTEMS INC FY ended Dec 31, 2025 | $37.30 | $11.65B | $13.45B | $1.50B | $418.66M | $277.86M | 43.88x | 7.75x | 30.45x |
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 | 26.64x | 3/4 | $27.52B | $253.66 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.43x | 3/4 | $17.60B | $162.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 42.80x | 3/4 | $31.41B | $289.49 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AD ADSK Autodesk, Inc. FY ended Feb 23, 2026 | $260.66 | $54.48B | $55.69B | $7.21B | $1.78B | $1.12B | 49.84x | 7.56x | 30.02x |
AN ANSS ANSYS INC FY ended Feb 14, 2025 | — | — | — | $2.54B | $820.54M | $575.69M | — | — | — |
TR TRMB TRIMBLE INC. FY ended Feb 20, 2026 | $61.01 | $14.23B | $14.67B | $3.59B | $652.64M | $424.00M | 34.66x | 3.97x | 19.43x |
BS BSY BENTLEY SYSTEMS INC FY ended Dec 31, 2025 | $37.30 | $11.65B | $13.45B | $1.50B | $418.66M | $277.86M | 43.88x | 7.75x | 30.45x |
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 | 26.64x | 3/4 | $27.52B | $253.66 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.43x | 3/4 | $17.60B | $162.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 42.80x | 3/4 | $31.41B | $289.49 | Included in the active peer mix. |
