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 |
|---|
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $287.04 | $114.03B | $157.75B | $21.95B | $6.57B | $4.41B | 26.24x | 5.20x | 22.49x |
PA PAYX PAYCHEX INC FY ended Jun 30, 2026 | $127.13 | $45.22B | $53.46B | $6.51B | $2.79B | $1.76B | 26.00x | 6.94x | 17.39x |
NS NSP INSPERITY, INC. FY ended Feb 03, 2026 | $53.93 | $2.06B | $3.48B | $6.81B | $20.50M | -$7.00M | -283.84x | 0.30x | 60.60x |
WD WDAY Workday, Inc. FY ended Jan 31, 2026 | $204.32 | $44.95B | $44.06B | $9.55B | $1.36B | $693.00M | 78.89x | 4.71x | 29.96x |
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 | 26.47x | 4/4 | $5.86B | $127.76 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.29x | 4/4 | $21.48B | $467.87 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -38.18x | 4/4 | -$5.92B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $287.04 | $114.03B | $157.75B | $21.95B | $6.57B | $4.41B | 26.24x | 5.20x | 22.49x |
PA PAYX PAYCHEX INC FY ended Jun 30, 2026 | $127.13 | $45.22B | $53.46B | $6.51B | $2.79B | $1.76B | 26.00x | 6.94x | 17.39x |
NS NSP INSPERITY, INC. FY ended Feb 03, 2026 | $53.93 | $2.06B | $3.48B | $6.81B | $20.50M | -$7.00M | -283.84x | 0.30x | 60.60x |
WD WDAY Workday, Inc. FY ended Jan 31, 2026 | $204.32 | $44.95B | $44.06B | $9.55B | $1.36B | $693.00M | 78.89x | 4.71x | 29.96x |
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 | 26.47x | 4/4 | $5.86B | $127.76 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.29x | 4/4 | $21.48B | $467.87 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -38.18x | 4/4 | -$5.92B | — | Peer averages are not economically meaningful for this method. |
