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 |
|---|
PT PTC PTC INC. FY ended Sep 30, 2025 | $157.15 | $17.05B | $17.95B | $2.74B | $1.07B | $734.00M | 25.85x | 6.23x | 16.32x |
AN ANSS ANSYS INC FY ended Feb 14, 2025 | — | — | — | $2.54B | $820.54M | $575.69M | — | — | — |
AZ AZPN Aspen Technology, Inc. FY ended Aug 06, 2024 | — | — | — | $1.13B | $454.67M | -$9.77M | — | — | — |
SN SNPS SYNOPSYS INC FY ended Dec 15, 2025 | $442.61 | $84.82B | $90.18B | $7.05B | $1.75B | $1.33B | 55.05x | 12.02x | 42.12x |
CD CDNS CADENCE DESIGN SYSTEMS INC FY ended Jan 31, 2026 | $340.39 | $93.89B | $93.20B | $5.30B | $1.79B | $1.11B | 83.84x | 17.72x | 49.00x |
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 | 35.82x | 3/5 | $13.19B | $42.24 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.99x | 3/5 | $18.01B | $57.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 54.91x | 3/5 | $15.26B | $48.87 | 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 |
|---|---|---|---|---|---|---|---|---|---|
PT PTC PTC INC. FY ended Sep 30, 2025 | $157.15 | $17.05B | $17.95B | $2.74B | $1.07B | $734.00M | 25.85x | 6.23x | 16.32x |
AN ANSS ANSYS INC FY ended Feb 14, 2025 | — | — | — | $2.54B | $820.54M | $575.69M | — | — | — |
AZ AZPN Aspen Technology, Inc. FY ended Aug 06, 2024 | — | — | — | $1.13B | $454.67M | -$9.77M | — | — | — |
SN SNPS SYNOPSYS INC FY ended Dec 15, 2025 | $442.61 | $84.82B | $90.18B | $7.05B | $1.75B | $1.33B | 55.05x | 12.02x | 42.12x |
CD CDNS CADENCE DESIGN SYSTEMS INC FY ended Jan 31, 2026 | $340.39 | $93.89B | $93.20B | $5.30B | $1.79B | $1.11B | 83.84x | 17.72x | 49.00x |
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 | 35.82x | 3/5 | $13.19B | $42.24 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.99x | 3/5 | $18.01B | $57.68 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 54.91x | 3/5 | $15.26B | $48.87 | Included in the active peer mix. |
