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 |
|---|
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $402.78 | $156.44B | $169.17B | $27.45B | $5.98B | $4.09B | 38.54x | 5.70x | 27.97x |
AB ABLZF ABB LTD FY ended Dec 31, 2023 | $98.00 | $180.47B | $186.68B | $32.24B | $5.78B | $3.82B | 48.76x | 5.60x | 32.28x |
ST ST Sensata Technologies Holding plc FY ended Jan 29, 2026 | $41.03 | $5.97B | $8.31B | $3.70B | $535.49M | $31.30M | 195.38x | 1.61x | 11.88x |
EM EMR EMERSON ELECTRIC CO FY ended Oct 31, 2025 | $155.18 | $86.56B | $92.09B | $18.02B | $4.65B | $2.29B | 38.41x | 4.80x | 19.41x |
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 | 22.19x | 4/4 | $3.56B | $140.85 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.43x | 4/4 | $10.57B | $417.89 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 80.27x | 4/4 | -$5.76B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $402.78 | $156.44B | $169.17B | $27.45B | $5.98B | $4.09B | 38.54x | 5.70x | 27.97x |
AB ABLZF ABB LTD FY ended Dec 31, 2023 | $98.00 | $180.47B | $186.68B | $32.24B | $5.78B | $3.82B | 48.76x | 5.60x | 32.28x |
ST ST Sensata Technologies Holding plc FY ended Jan 29, 2026 | $41.03 | $5.97B | $8.31B | $3.70B | $535.49M | $31.30M | 195.38x | 1.61x | 11.88x |
EM EMR EMERSON ELECTRIC CO FY ended Oct 31, 2025 | $155.18 | $86.56B | $92.09B | $18.02B | $4.65B | $2.29B | 38.41x | 4.80x | 19.41x |
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 | 22.19x | 4/4 | $3.56B | $140.85 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.43x | 4/4 | $10.57B | $417.89 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 80.27x | 4/4 | -$5.76B | — | Target fundamentals do not produce a usable positive equity value. |
