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 |
|---|
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | $51.57 | $8.99B | $22.78B | $3.03B | -$1.20B | -$1.43B | -6.11x | 2.97x | — |
BR BRX Brixmor Property Group Inc. FY ended Feb 02, 2026 | $29.17 | $8.95B | $14.72B | $1.37B | $606.46M | $386.23M | 23.34x | 6.53x | 17.65x |
KI KIM KIMCO REALTY CORP FY ended Feb 10, 2026 | $23.78 | $15.95B | $24.69B | $2.14B | $915.98M | $584.74M | 23.31x | 7.45x | 19.93x |
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $61.98 | $58.65B | $90.68B | $5.75B | $1.97B | $1.06B | 52.97x | 10.20x | 29.53x |
EP EPRT ESSENTIAL PROPERTIES REALTY TRUST, INC. FY ended Feb 11, 2026 | $30.37 | $6.57B | $9.16B | $561.22M | $311.74M | $253.01M | 23.73x | 11.70x | 22.22x |
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 | 22.49x | 4/5 | $17.58B | $77.16 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.77x | 5/5 | $13.34B | $58.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.45x | 5/5 | $10.94B | $48.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | $51.57 | $8.99B | $22.78B | $3.03B | -$1.20B | -$1.43B | -6.11x | 2.97x | — |
BR BRX Brixmor Property Group Inc. FY ended Feb 02, 2026 | $29.17 | $8.95B | $14.72B | $1.37B | $606.46M | $386.23M | 23.34x | 6.53x | 17.65x |
KI KIM KIMCO REALTY CORP FY ended Feb 10, 2026 | $23.78 | $15.95B | $24.69B | $2.14B | $915.98M | $584.74M | 23.31x | 7.45x | 19.93x |
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $61.98 | $58.65B | $90.68B | $5.75B | $1.97B | $1.06B | 52.97x | 10.20x | 29.53x |
EP EPRT ESSENTIAL PROPERTIES REALTY TRUST, INC. FY ended Feb 11, 2026 | $30.37 | $6.57B | $9.16B | $561.22M | $311.74M | $253.01M | 23.73x | 11.70x | 22.22x |
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 | 22.49x | 4/5 | $17.58B | $77.16 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.77x | 5/5 | $13.34B | $58.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.45x | 5/5 | $10.94B | $48.00 | Included in the active peer mix. |
