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 |
|---|
PS PSA Public Storage FY ended Feb 05, 2026 | $313.51 | $55.06B | $65.61B | $4.82B | $3.22B | $1.78B | 34.80x | 11.41x | 18.72x |
PL PLD Prologis, Inc. FY ended Feb 11, 2026 | $140.70 | $131.18B | $170.45B | $8.79B | $4.53B | $3.33B | 39.52x | 14.92x | 31.52x |
WE WELL WELLTOWER INC. FY ended Feb 06, 2026 | $238.07 | $168.06B | $186.52B | $10.84B | $1.53B | $961.84M | 171.27x | 15.51x | 121.57x |
VT VTR Ventas, Inc. FY ended Feb 03, 2026 | $91.81 | $47.09B | $60.39B | $5.83B | $859.61M | $261.52M | 170.02x | 8.07x | 41.11x |
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 |
EQ EQIX EQUINIX INC FY ended Feb 10, 2026 | $1,044.41 | $103.05B | $120.05B | $9.22B | $3.91B | $1.35B | 75.90x | 11.18x | 27.29x |
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 EVExcluded | Enterprise Multiple | 43.61x | 6/6 | -$66.25B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 11.42x | 6/6 | $34.58B | $198.44 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 85.80x | 6/6 | -$122.66B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
PS PSA Public Storage FY ended Feb 05, 2026 | $313.51 | $55.06B | $65.61B | $4.82B | $3.22B | $1.78B | 34.80x | 11.41x | 18.72x |
PL PLD Prologis, Inc. FY ended Feb 11, 2026 | $140.70 | $131.18B | $170.45B | $8.79B | $4.53B | $3.33B | 39.52x | 14.92x | 31.52x |
WE WELL WELLTOWER INC. FY ended Feb 06, 2026 | $238.07 | $168.06B | $186.52B | $10.84B | $1.53B | $961.84M | 171.27x | 15.51x | 121.57x |
VT VTR Ventas, Inc. FY ended Feb 03, 2026 | $91.81 | $47.09B | $60.39B | $5.83B | $859.61M | $261.52M | 170.02x | 8.07x | 41.11x |
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 |
EQ EQIX EQUINIX INC FY ended Feb 10, 2026 | $1,044.41 | $103.05B | $120.05B | $9.22B | $3.91B | $1.35B | 75.90x | 11.18x | 27.29x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 43.61x | 6/6 | -$66.25B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 11.42x | 6/6 | $34.58B | $198.44 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 85.80x | 6/6 | -$122.66B | — | Target fundamentals do not produce a usable positive equity value. |
