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 |
|---|
JB JBHT HUNT J B TRANSPORT SERVICES INC FY ended Feb 17, 2026 | $259.46 | $24.37B | $23.79B | $12.00B | $893.73M | $598.28M | 42.40x | 2.03x | 22.52x |
OD ODFL OLD DOMINION FREIGHT LINE, INC. FY ended Feb 17, 2026 | $199.26 | $41.32B | $39.92B | $5.50B | $1.73B | $1.02B | 41.17x | 7.52x | 23.06x |
SA SAIA SAIA INC FY ended Feb 18, 2026 | $354.48 | $9.46B | $8.30B | $3.23B | $455.53M | $255.04M | 37.24x | 2.92x | 18.22x |
KN KNX Knight-Swift Transportation Holdings Inc. FY ended Feb 16, 2026 | $67.06 | $10.90B | $10.80B | $7.47B | $1.01B | $65.95M | 163.56x | 1.46x | 8.09x |
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 | 19.45x | 4/4 | $4.69B | $209.95 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.48x | 4/4 | $13.97B | $624.83 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 71.09x | 4/4 | $4.27B | $191.15 | 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 |
|---|---|---|---|---|---|---|---|---|---|
JB JBHT HUNT J B TRANSPORT SERVICES INC FY ended Feb 17, 2026 | $259.46 | $24.37B | $23.79B | $12.00B | $893.73M | $598.28M | 42.40x | 2.03x | 22.52x |
OD ODFL OLD DOMINION FREIGHT LINE, INC. FY ended Feb 17, 2026 | $199.26 | $41.32B | $39.92B | $5.50B | $1.73B | $1.02B | 41.17x | 7.52x | 23.06x |
SA SAIA SAIA INC FY ended Feb 18, 2026 | $354.48 | $9.46B | $8.30B | $3.23B | $455.53M | $255.04M | 37.24x | 2.92x | 18.22x |
KN KNX Knight-Swift Transportation Holdings Inc. FY ended Feb 16, 2026 | $67.06 | $10.90B | $10.80B | $7.47B | $1.01B | $65.95M | 163.56x | 1.46x | 8.09x |
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 | 19.45x | 4/4 | $4.69B | $209.95 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.48x | 4/4 | $13.97B | $624.83 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 71.09x | 4/4 | $4.27B | $191.15 | Included in the active peer mix. |
