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 |
|---|
AP APTV Aptiv PLC FY ended Jan 30, 2026 | $45.75 | $9.50B | $17.08B | $20.40B | $2.22B | $165.00M | 61.00x | 0.47x | 7.67x |
AD ADNT Adient plc FY ended Sep 30, 2025 | $19.06 | $1.47B | $5.89B | $14.54B | $147.00M | -$281.00M | -5.62x | 0.10x | 36.15x |
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.09 | $13.05B | $13.38B | $14.32B | $1.32B | $277.00M | 50.07x | 0.91x | 10.15x |
DA DAN DANA INC FY ended Feb 06, 2026 | $30.35 | $3.26B | $8.11B | $7.50B | $676.00M | $85.00M | 47.42x | 0.44x | 9.53x |
AX AXL AMERICAN AXLE & MANUFACTURING HOLDINGS INC FY ended Feb 10, 2026 | $6.32 | $1.50B | $5.39B | $5.84B | $599.70M | -$19.70M | -37.18x | 0.26x | 6.91x |
MO MOD MODINE MANUFACTURING CO FY ended May 22, 2026 | $177.63 | $9.43B | $9.93B | $3.18B | $290.80M | $121.50M | 78.60x | 2.97x | 30.94x |
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 | 11.51x | 6/6 | $849.03M | $27.65 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.86x | 6/6 | $1.28B | $41.79 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.38x | 6/6 | $592.10M | $19.28 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AP APTV Aptiv PLC FY ended Jan 30, 2026 | $45.75 | $9.50B | $17.08B | $20.40B | $2.22B | $165.00M | 61.00x | 0.47x | 7.67x |
AD ADNT Adient plc FY ended Sep 30, 2025 | $19.06 | $1.47B | $5.89B | $14.54B | $147.00M | -$281.00M | -5.62x | 0.10x | 36.15x |
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.09 | $13.05B | $13.38B | $14.32B | $1.32B | $277.00M | 50.07x | 0.91x | 10.15x |
DA DAN DANA INC FY ended Feb 06, 2026 | $30.35 | $3.26B | $8.11B | $7.50B | $676.00M | $85.00M | 47.42x | 0.44x | 9.53x |
AX AXL AMERICAN AXLE & MANUFACTURING HOLDINGS INC FY ended Feb 10, 2026 | $6.32 | $1.50B | $5.39B | $5.84B | $599.70M | -$19.70M | -37.18x | 0.26x | 6.91x |
MO MOD MODINE MANUFACTURING CO FY ended May 22, 2026 | $177.63 | $9.43B | $9.93B | $3.18B | $290.80M | $121.50M | 78.60x | 2.97x | 30.94x |
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 | 11.51x | 6/6 | $849.03M | $27.65 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.86x | 6/6 | $1.28B | $41.79 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.38x | 6/6 | $592.10M | $19.28 | Included in the active peer mix. |
