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 |
|---|
AC ACM AECOM FY ended Nov 14, 2025 | $69.17 | $8.90B | $14.03B | $16.14B | $1.23B | $561.77M | 16.43x | 0.55x | 9.96x |
ST STRL STERLING INFRASTRUCTURE, INC. FY ended Feb 24, 2026 | $470.52 | $14.39B | $14.21B | $2.49B | $483.86M | $290.15M | 50.16x | 5.78x | 29.31x |
MT MTZ MASTEC INC FY ended Feb 23, 2026 | $241.00 | $19.35B | $22.38B | $14.30B | $719.83M | $399.04M | 47.53x | 1.35x | 24.84x |
J J JACOBS SOLUTIONS INC. FY ended Nov 10, 2025 | $151.98 | $17.79B | $22.83B | $12.03B | $828.52M | $289.34M | 63.86x | 1.48x | 27.56x |
EM EME EMCOR Group, Inc. FY ended Feb 20, 2026 | $740.17 | $32.65B | $33.67B | $16.99B | $1.92B | $1.27B | 26.26x | 1.92x | 17.43x |
PW PWR QUANTA SERVICES, INC. FY ended Feb 16, 2026 | $602.70 | $90.61B | $94.34B | $28.48B | $2.47B | $1.03B | 88.63x | 3.18x | 34.90x |
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 | 22.82x | 6/6 | $6.07B | $138.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.38x | 6/6 | $10.52B | $240.39 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 48.81x | 6/6 | $9.42B | $215.26 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AC ACM AECOM FY ended Nov 14, 2025 | $69.17 | $8.90B | $14.03B | $16.14B | $1.23B | $561.77M | 16.43x | 0.55x | 9.96x |
ST STRL STERLING INFRASTRUCTURE, INC. FY ended Feb 24, 2026 | $470.52 | $14.39B | $14.21B | $2.49B | $483.86M | $290.15M | 50.16x | 5.78x | 29.31x |
MT MTZ MASTEC INC FY ended Feb 23, 2026 | $241.00 | $19.35B | $22.38B | $14.30B | $719.83M | $399.04M | 47.53x | 1.35x | 24.84x |
J J JACOBS SOLUTIONS INC. FY ended Nov 10, 2025 | $151.98 | $17.79B | $22.83B | $12.03B | $828.52M | $289.34M | 63.86x | 1.48x | 27.56x |
EM EME EMCOR Group, Inc. FY ended Feb 20, 2026 | $740.17 | $32.65B | $33.67B | $16.99B | $1.92B | $1.27B | 26.26x | 1.92x | 17.43x |
PW PWR QUANTA SERVICES, INC. FY ended Feb 16, 2026 | $602.70 | $90.61B | $94.34B | $28.48B | $2.47B | $1.03B | 88.63x | 3.18x | 34.90x |
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 | 22.82x | 6/6 | $6.07B | $138.60 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.38x | 6/6 | $10.52B | $240.39 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 48.81x | 6/6 | $9.42B | $215.26 | Included in the active peer mix. |
