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 |
|---|
NR NRG NRG ENERGY, INC. FY ended Jan 31, 2026 | $111.12 | $23.36B | $34.72B | $30.71B | $2.76B | $864.00M | 27.71x | 0.76x | 10.43x |
VS VST Vistra Corp. FY ended Feb 18, 2026 | $137.09 | $46.01B | $66.90B | $17.74B | $3.53B | $944.00M | 62.89x | 2.59x | 14.14x |
DU DUK Duke Energy CORP FY ended Jan 31, 2026 | $120.25 | $93.75B | $157.22B | $31.74B | $9.25B | $4.97B | 19.06x | 2.95x | 12.24x |
ED ED CONSOLIDATED EDISON INC FY ended Jan 31, 2026 | $107.49 | $39.61B | $55.20B | $16.92B | $3.90B | $2.02B | 19.06x | 2.34x | 10.94x |
EV EVRG Evergy, Inc. FY ended Feb 11, 2026 | $80.65 | $18.59B | $27.77B | $5.96B | $2.45B | $855.60M | 22.04x | 3.12x | 9.16x |
NE NEE NEXTERA ENERGY INC FY ended Jan 31, 2026 | $81.84 | $170.64B | $230.37B | $25.80B | $9.60B | $6.84B | 24.80x | 6.61x | 24.00x |
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 | 11.60x | 6/6 | $9.76B | $13.68 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.06x | 6/6 | $37.48B | $52.53 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.26x | 6/6 | $26.62B | $37.32 | 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 |
|---|---|---|---|---|---|---|---|---|---|
NR NRG NRG ENERGY, INC. FY ended Jan 31, 2026 | $111.12 | $23.36B | $34.72B | $30.71B | $2.76B | $864.00M | 27.71x | 0.76x | 10.43x |
VS VST Vistra Corp. FY ended Feb 18, 2026 | $137.09 | $46.01B | $66.90B | $17.74B | $3.53B | $944.00M | 62.89x | 2.59x | 14.14x |
DU DUK Duke Energy CORP FY ended Jan 31, 2026 | $120.25 | $93.75B | $157.22B | $31.74B | $9.25B | $4.97B | 19.06x | 2.95x | 12.24x |
ED ED CONSOLIDATED EDISON INC FY ended Jan 31, 2026 | $107.49 | $39.61B | $55.20B | $16.92B | $3.90B | $2.02B | 19.06x | 2.34x | 10.94x |
EV EVRG Evergy, Inc. FY ended Feb 11, 2026 | $80.65 | $18.59B | $27.77B | $5.96B | $2.45B | $855.60M | 22.04x | 3.12x | 9.16x |
NE NEE NEXTERA ENERGY INC FY ended Jan 31, 2026 | $81.84 | $170.64B | $230.37B | $25.80B | $9.60B | $6.84B | 24.80x | 6.61x | 24.00x |
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 | 11.60x | 6/6 | $9.76B | $13.68 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.06x | 6/6 | $37.48B | $52.53 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.26x | 6/6 | $26.62B | $37.32 | Included in the active peer mix. |
