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 |
|---|
AK AKR ACADIA REALTY TRUST FY ended Feb 10, 2026 | $20.91 | $2.87B | $5.00B | $410.76M | $125.99M | $16.90M | 209.10x | 6.99x | 37.19x |
CX CXW CoreCivic, Inc. FY ended Feb 13, 2026 | $34.36 | $3.40B | $4.06B | $2.21B | $348.31M | $116.50M | 31.81x | 1.54x | 9.67x |
BC BCO BRINKS CO FY ended Feb 20, 2026 | $110.37 | $4.55B | $8.43B | $5.26B | $837.60M | $199.70M | 23.53x | 0.86x | 7.65x |
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,187.32 | $65.63B | $92.13B | $8.83B | $4.47B | $2.07B | 37.01x | 7.43x | 20.59x |
AR ARMK Aramark FY ended Oct 31, 2025 | $58.37 | $15.39B | $19.56B | $18.51B | $1.30B | $326.39M | 47.84x | 0.83x | 12.03x |
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 | 17.39x | 5/5 | $9.32B | $70.79 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.53x | 5/5 | $9.29B | $70.60 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 69.86x | 5/5 | $17.77B | $135.01 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AK AKR ACADIA REALTY TRUST FY ended Feb 10, 2026 | $20.91 | $2.87B | $5.00B | $410.76M | $125.99M | $16.90M | 209.10x | 6.99x | 37.19x |
CX CXW CoreCivic, Inc. FY ended Feb 13, 2026 | $34.36 | $3.40B | $4.06B | $2.21B | $348.31M | $116.50M | 31.81x | 1.54x | 9.67x |
BC BCO BRINKS CO FY ended Feb 20, 2026 | $110.37 | $4.55B | $8.43B | $5.26B | $837.60M | $199.70M | 23.53x | 0.86x | 7.65x |
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,187.32 | $65.63B | $92.13B | $8.83B | $4.47B | $2.07B | 37.01x | 7.43x | 20.59x |
AR ARMK Aramark FY ended Oct 31, 2025 | $58.37 | $15.39B | $19.56B | $18.51B | $1.30B | $326.39M | 47.84x | 0.83x | 12.03x |
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 | 17.39x | 5/5 | $9.32B | $70.79 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.53x | 5/5 | $9.29B | $70.60 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 69.86x | 5/5 | $17.77B | $135.01 | Included in the active peer mix. |
