Edwyn

Edwyn Search SEC Edgar companies...⌘K

Investing IdeasCompare Stocks

NVDA TSLA AAPL

Overview

ValuationValuation Calculator Relative Valuation Intrinsic Value (DCF)

FinancialsIncome Statement Balance Sheet Cash Flow

Explore Demo

Relative Valuation

VIAV Relative Valuation

Compare public peers against market pricing to see what the current peer set implies for fair value.

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

$57.47

Blended value per share

Peers imply 57.3% upside

Weighting Mixer

EV / EBITDA

51%

Price / Sales

49%

Price / Earnings

N/A

Value Contribution Breakdown

EV / EBITDA

Implied peer value: $3.68B

$1.87B51% Weight

Price / Sales

Implied peer value: $25.00B

$12.31B49% Weight

6 PeersView Full Peer Table

Equal-Weight Baseline

Discount 1.1% vs Base

$14.34B

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Base fair value / share:$58.12

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap	Enterprise Value

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

$57.47

Blended value per share

Peers imply 57.3% upside

Weighting Mixer

EV / EBITDA

51%

Price / Sales

49%

Price / Earnings

N/A

Value Contribution Breakdown

EV / EBITDA

Implied peer value: $3.68B

$1.87B51% Weight

Price / Sales

Implied peer value: $25.00B

$12.31B49% Weight

6 PeersView Full Peer Table

Equal-Weight Baseline

Discount 1.1% vs Base

$14.34B

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Base fair value / share:$58.12

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap	Enterprise Value

Weighted Averages

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	32.97x	5/6	$3.68B	$14.92	Included in the active peer mix.
Price / Sales PSActive	Equity Multiple	16.47x	5/6	$25.00B	$101.32	Included in the active peer mix.
Price / Earnings PEExcluded	Equity Multiple	59.21x	5/6	-$1.80B	—	Target fundamentals do not produce a usable positive equity value.

Peer data table

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
AV AVGO Broadcom Inc. FY ended Nov 28, 2025	$368.79	$1.75T	$1.77T	$63.89B	$35.32B	$23.13B	77.31x	27.46x	46.69x
TX TXN TEXAS INSTRUMENTS INC FY ended Jan 27, 2026	$258.64	$236.20B	$243.58B	$17.68B	$7.77B	$5.00B	47.46x	13.36x	31.03x
AD ADI ANALOG DEVICES INC FY ended Nov 01, 2025	$361.78	$175.31B	$178.64B	$11.02B	$4.98B	$2.27B	79.34x	15.91x	35.90x
SW SWKS SKYWORKS SOLUTIONS, INC. FY ended Jan 26, 2026	$65.79	$9.90B	$9.92B	$4.09B	$1.02B	$477.10M	21.36x	2.42x	9.52x
QR QRVO Qorvo, Inc. FY ended May 01, 2026	—	—	—	$3.68B	$733.80M	$338.99M	—	—	—
MR MRVL Marvell Technology, Inc. FY ended Mar 04, 2026	$216.62	$189.95B	$193.85B	$8.19B	$4.42B	$2.67B	70.56x	23.18x	41.74x

Weighted Averages

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	32.97x	5/6	$3.68B	$14.92	Included in the active peer mix.
Price / Sales PSActive	Equity Multiple	16.47x	5/6	$25.00B	$101.32	Included in the active peer mix.
Price / Earnings PEExcluded	Equity Multiple	59.21x	5/6	-$1.80B	—	Target fundamentals do not produce a usable positive equity value.