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 |
|---|
HS HSIC HENRY SCHEIN INC FY ended Feb 17, 2026 | $89.76 | $10.00B | -$27.41B | $13.18B | $955.00M | $398.00M | 27.45x | 0.76x | -24.78x |
OM OMI OWENS & MINOR INC/VA/ FY ended Jan 31, 2026 | — | — | — | $2.76B | -$735.73M | -$1.10B | — | — | — |
CA CAH CARDINAL HEALTH INC FY ended Jul 31, 2026 | $234.55 | $54.55B | $100.25B | $254.25B | $3.48B | $1.71B | 32.44x | 0.21x | 25.79x |
BD BDX BECTON DICKINSON & CO FY ended Oct 31, 2025 | $189.69 | $51.67B | $72.82B | $21.84B | $4.81B | $1.68B | 32.59x | 2.37x | 13.28x |
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 EVExcluded | Enterprise Multiple | -0.87x | 3/4 | -$1.32B | — | Peer averages are not economically meaningful for this method. |
Price / Sales PSActive | Equity Multiple | 1.11x | 3/4 | $7.31B | $82.63 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 30.83x | 3/4 | $5.73B | $64.79 | 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 |
|---|---|---|---|---|---|---|---|---|---|
HS HSIC HENRY SCHEIN INC FY ended Feb 17, 2026 | $89.76 | $10.00B | -$27.41B | $13.18B | $955.00M | $398.00M | 27.45x | 0.76x | -24.78x |
OM OMI OWENS & MINOR INC/VA/ FY ended Jan 31, 2026 | — | — | — | $2.76B | -$735.73M | -$1.10B | — | — | — |
CA CAH CARDINAL HEALTH INC FY ended Jul 31, 2026 | $234.55 | $54.55B | $100.25B | $254.25B | $3.48B | $1.71B | 32.44x | 0.21x | 25.79x |
BD BDX BECTON DICKINSON & CO FY ended Oct 31, 2025 | $189.69 | $51.67B | $72.82B | $21.84B | $4.81B | $1.68B | 32.59x | 2.37x | 13.28x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | -0.87x | 3/4 | -$1.32B | — | Peer averages are not economically meaningful for this method. |
Price / Sales PSActive | Equity Multiple | 1.11x | 3/4 | $7.31B | $82.63 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 30.83x | 3/4 | $5.73B | $64.79 | Included in the active peer mix. |
