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 |
|---|
EA EA ELECTRONIC ARTS INC. FY ended Jul 25, 2026 | $209.70 | $52.93B | $53.18B | $7.53B | $1.52B | $887.00M | 59.74x | 7.03x | 33.87x |
RB RBLX Roblox Corp FY ended Dec 31, 2025 | $38.53 | $27.52B | $26.60B | $4.89B | -$794.96M | -$1.07B | -25.02x | 5.63x | — |
U U Unity Software Inc. FY ended Jan 30, 2026 | $43.31 | $19.06B | $19.67B | $1.85B | $46.80M | -$402.77M | -45.11x | 10.30x | 294.41x |
SK SKLZ Skillz Inc. FY ended Dec 31, 2025 | $9.84 | $3.64B | $3.56B | $104.50M | -$34.34M | -$70.41M | -2.18x | 34.82x | — |
MY MYPS PLAYSTUDIOS, Inc. FY ended Dec 31, 2025 | $0.50 | $62.83M | $14.60M | $235.10M | $12.49M | -$28.64M | -2.17x | 0.27x | 0.41x |
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 | 110.57x | 3/5 | $91.87B | $491.32 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.61x | 5/5 | $77.28B | $413.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -2.95x | 5/5 | $879.36M | $4.70 | 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 |
|---|---|---|---|---|---|---|---|---|---|
EA EA ELECTRONIC ARTS INC. FY ended Jul 25, 2026 | $209.70 | $52.93B | $53.18B | $7.53B | $1.52B | $887.00M | 59.74x | 7.03x | 33.87x |
RB RBLX Roblox Corp FY ended Dec 31, 2025 | $38.53 | $27.52B | $26.60B | $4.89B | -$794.96M | -$1.07B | -25.02x | 5.63x | — |
U U Unity Software Inc. FY ended Jan 30, 2026 | $43.31 | $19.06B | $19.67B | $1.85B | $46.80M | -$402.77M | -45.11x | 10.30x | 294.41x |
SK SKLZ Skillz Inc. FY ended Dec 31, 2025 | $9.84 | $3.64B | $3.56B | $104.50M | -$34.34M | -$70.41M | -2.18x | 34.82x | — |
MY MYPS PLAYSTUDIOS, Inc. FY ended Dec 31, 2025 | $0.50 | $62.83M | $14.60M | $235.10M | $12.49M | -$28.64M | -2.17x | 0.27x | 0.41x |
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 | 110.57x | 3/5 | $91.87B | $491.32 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.61x | 5/5 | $77.28B | $413.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -2.95x | 5/5 | $879.36M | $4.70 | Peer averages are not economically meaningful for this method. |
