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 |
|---|
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $62.00 | $58.67B | $90.70B | $5.75B | $1.97B | $1.06B | 52.99x | 10.20x | 29.54x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.17 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.34x | 12.67x | 28.58x |
LT LTC LTC PROPERTIES INC FY ended Feb 18, 2026 | $40.76 | $2.20B | $3.08B | $262.85M | $165.17M | $117.97M | 16.17x | 8.36x | 15.40x |
OH OHI OMEGA HEALTHCARE INVESTORS INC FY ended Feb 03, 2026 | $46.18 | $13.99B | $18.55B | $1.19B | $909.63M | $590.19M | 23.80x | 11.76x | 16.28x |
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 | 22.58x | 4/4 | $4.90B | $99.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.75x | 4/4 | $4.04B | $82.20 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 33.58x | 4/4 | $4.77B | $97.21 | 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 |
|---|---|---|---|---|---|---|---|---|---|
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $62.00 | $58.67B | $90.70B | $5.75B | $1.97B | $1.06B | 52.99x | 10.20x | 29.54x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.17 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.34x | 12.67x | 28.58x |
LT LTC LTC PROPERTIES INC FY ended Feb 18, 2026 | $40.76 | $2.20B | $3.08B | $262.85M | $165.17M | $117.97M | 16.17x | 8.36x | 15.40x |
OH OHI OMEGA HEALTHCARE INVESTORS INC FY ended Feb 03, 2026 | $46.18 | $13.99B | $18.55B | $1.19B | $909.63M | $590.19M | 23.80x | 11.76x | 16.28x |
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 | 22.58x | 4/4 | $4.90B | $99.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.75x | 4/4 | $4.04B | $82.20 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 33.58x | 4/4 | $4.77B | $97.21 | Included in the active peer mix. |
