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 |
|---|
EX EXPD EXPEDITORS INTERNATIONAL OF WASHINGTON INC FY ended Feb 19, 2026 | $190.17 | $24.72B | $25.34B | $11.07B | $1.10B | $810.33M | 31.96x | 2.23x | 23.07x |
JB JBHT HUNT J B TRANSPORT SERVICES INC FY ended Feb 17, 2026 | $259.83 | $24.40B | $23.82B | $12.00B | $893.73M | $598.28M | 42.46x | 2.03x | 22.55x |
LS LSTR LANDSTAR SYSTEM INC FY ended Jan 23, 2026 | $180.19 | $6.11B | $6.21B | $4.74B | $156.17M | $115.01M | 54.44x | 1.29x | 39.70x |
OD ODFL OLD DOMINION FREIGHT LINE, INC. FY ended Feb 17, 2026 | $199.03 | $41.27B | $39.88B | $5.50B | $1.73B | $1.02B | 41.12x | 7.51x | 23.03x |
CH CHRW C. H. ROBINSON WORLDWIDE, INC. FY ended Feb 11, 2026 | $150.46 | $17.58B | $20.37B | $16.23B | $828.44M | $587.08M | 31.15x | 1.08x | 22.93x |
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 | 26.08x | 5/5 | $7.36B | $197.17 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.83x | 5/5 | $11.17B | $299.24 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.23x | 5/5 | $4.18B | $112.10 | 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 |
|---|---|---|---|---|---|---|---|---|---|
EX EXPD EXPEDITORS INTERNATIONAL OF WASHINGTON INC FY ended Feb 19, 2026 | $190.17 | $24.72B | $25.34B | $11.07B | $1.10B | $810.33M | 31.96x | 2.23x | 23.07x |
JB JBHT HUNT J B TRANSPORT SERVICES INC FY ended Feb 17, 2026 | $259.83 | $24.40B | $23.82B | $12.00B | $893.73M | $598.28M | 42.46x | 2.03x | 22.55x |
LS LSTR LANDSTAR SYSTEM INC FY ended Jan 23, 2026 | $180.19 | $6.11B | $6.21B | $4.74B | $156.17M | $115.01M | 54.44x | 1.29x | 39.70x |
OD ODFL OLD DOMINION FREIGHT LINE, INC. FY ended Feb 17, 2026 | $199.03 | $41.27B | $39.88B | $5.50B | $1.73B | $1.02B | 41.12x | 7.51x | 23.03x |
CH CHRW C. H. ROBINSON WORLDWIDE, INC. FY ended Feb 11, 2026 | $150.46 | $17.58B | $20.37B | $16.23B | $828.44M | $587.08M | 31.15x | 1.08x | 22.93x |
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 | 26.08x | 5/5 | $7.36B | $197.17 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.83x | 5/5 | $11.17B | $299.24 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.23x | 5/5 | $4.18B | $112.10 | Included in the active peer mix. |
