Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
—
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
$17.94B
Price / Earnings
$45.48B
Price / Sales
$35.87B
Price / Earnings
$90.96B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$63.42B
Baseline / share
—
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 |
|---|
AMGN AMGEN INC FY ended Feb 10, 2026 | — | — | — | $36.75B | $14.04B | $7.71B | — | — | — |
PFE PFIZER INC FY ended Feb 19, 2026 | $27.46 | $156.51B | — | $62.58B | $15.48B | $7.77B | 20.19x | 2.50x | — |
BMY BRISTOL MYERS SQUIBB CO FY ended Feb 04, 2026 | — | — | — | $48.19B | $14.61B | $7.05B | — | — | — |
BIIB BIOGEN INC. FY ended Feb 04, 2026 | — | — | — | $9.89B | $2.60B | $1.29B | — | — | — |
GILD GILEAD SCIENCES, INC. FY ended Feb 13, 2026 | — | — | — | $29.44B | $13.51B | $8.51B | — | — | — |
STX Seagate Technology Holdings plc FY ended Jul 31, 2026 | — | — | — | $12.20B | $4.30B | $3.18B | — | — | — |
AMGN
AMGEN INC
—
—
—
$36.75B
$14.04B
—
—
—
Cap —EV —Rev $36.75BEBITDA $14.04BP/E —P/S —EV/EBITDA —
PFE
PFIZER INC
$27.46
$156.51B
—
$62.58B
$15.48B
20.19x
2.50x
—
Cap $156.51BEV —Rev $62.58BEBITDA $15.48BP/E 20.19xP/S 2.50xEV/EBITDA —
BMY
BRISTOL MYERS SQUIBB CO
—
—
—
$48.19B
$14.61B
—
—
—
Cap —EV —Rev $48.19BEBITDA $14.61BP/E —P/S —EV/EBITDA —
BIIB
BIOGEN INC.
—
—
—
$9.89B
$2.60B
—
—
—
Cap —EV —Rev $9.89BEBITDA $2.60BP/E —P/S —EV/EBITDA —
GILD
GILEAD SCIENCES, INC.
—
—
—
$29.44B
$13.51B
—
—
—
Cap —EV —Rev $29.44BEBITDA $13.51BP/E —P/S —EV/EBITDA —
STX
Seagate Technology Holdings plc
—
—
—
$12.20B
$4.30B
—
—
—
Cap —EV —Rev $12.20BEBITDA $4.30BP/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 | 2.50x | 1/6 | $35.87B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 20.19x | 1/6 | $90.96B | — | 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
2.50x
Coverage
1/6
Implied equity value
$35.87B
Fair value / share
—
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
20.19x
Coverage
1/6
Implied equity value
$90.96B
Fair value / share
—
Included in the active peer mix.
