Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$165.80
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
6 peers →Price / Sales
$19.83B
Price / Earnings
$14.66B
Price / Sales
$39.66B
Price / Earnings
$29.33B
Equal-weight baseline
Discount 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$34.49B
Baseline / share
$165.80
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
AEP AMERICAN ELECTRIC POWER CO INC FY ended Dec 31, 2025 | $120.69 | $65.67B | $114.08B | $21.88B | $8.56B | $3.70B | 18.12x | 3.00x | 10.91x |
SO SOUTHERN CO FY ended Jan 31, 2026 | $86.23 | $97.21B | — | $29.55B | $7.72B | $4.17B | 22.00x | 3.29x | — |
ED CONSOLIDATED EDISON INC FY ended Jan 31, 2026 | — | — | — | $16.92B | $3.90B | $2.02B | — | — | — |
FE FIRSTENERGY CORP FY ended Jan 31, 2026 | — | — | — | $15.09B | $4.10B | $1.02B | — | — | — |
NRG NRG ENERGY, INC. FY ended Jan 31, 2026 | — | — | — | $30.71B | $2.76B | $864.00M | — | — | — |
NEE NEXTERA ENERGY INC FY ended Jan 31, 2026 | — | — | — | $25.80B | $9.60B | $6.84B | — | — | — |
AEP
AMERICAN ELECTRIC POWER CO INC
$120.69
$65.67B
$114.08B
$21.88B
$8.56B
18.12x
3.00x
10.91x
Cap $65.67BEV $114.08BRev $21.88BEBITDA $8.56BP/E 18.12xP/S 3.00xEV/EBITDA 10.91x
SO
SOUTHERN CO
$86.23
$97.21B
—
$29.55B
$7.72B
22.00x
3.29x
—
Cap $97.21BEV —Rev $29.55BEBITDA $7.72BP/E 22.00xP/S 3.29xEV/EBITDA —
ED
CONSOLIDATED EDISON INC
—
—
—
$16.92B
$3.90B
—
—
—
Cap —EV —Rev $16.92BEBITDA $3.90BP/E —P/S —EV/EBITDA —
FE
FIRSTENERGY CORP
—
—
—
$15.09B
$4.10B
—
—
—
Cap —EV —Rev $15.09BEBITDA $4.10BP/E —P/S —EV/EBITDA —
NRG
NRG ENERGY, INC.
—
—
—
$30.71B
$2.76B
—
—
—
Cap —EV —Rev $30.71BEBITDA $2.76BP/E —P/S —EV/EBITDA —
NEE
NEXTERA ENERGY INC
—
—
—
$25.80B
$9.60B
—
—
—
Cap —EV —Rev $25.80BEBITDA $9.60BP/E —P/S —EV/EBITDA —
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 | 10.91x | 1/6 | — | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.15x | 2/6 | $39.66B | $190.63 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 20.06x | 2/6 | $29.33B | $140.98 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
10.91x
Coverage
1/6
Implied equity value
—
Fair value / share
—
Target fundamentals do not produce a usable positive equity value.
Price / Sales
PS · Equity Multiple
Avg. multiple
3.15x
Coverage
2/6
Implied equity value
$39.66B
Fair value / share
$190.63
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
20.06x
Coverage
2/6
Implied equity value
$29.33B
Fair value / share
$140.98
Included in the active peer mix.
