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 |
|---|
AG AGNC AGNC Investment Corp. FY ended Jan 31, 2026 | $10.90 | $12.92B | $48.74B | $78.00M | $3.99B | $1.67B | 7.41x | 165.66x | 12.21x |
TW TWO TWO HARBORS INVESTMENT CORP. FY ended Apr 22, 2026 | $12.18 | $1.28B | -$13.96B | $412.00M | $163.88M | -$454.30M | -2.50x | 3.11x | -21.43x |
AR ARR Armour Residential REIT, Inc. FY ended Feb 17, 2026 | $16.32 | $2.31B | $6.32B | — | $1.06B | $322.69M | 4.95x | — | 5.98x |
ST STWD STARWOOD PROPERTY TRUST, INC. FY ended Feb 20, 2026 | $15.81 | $5.85B | $60.21B | $1.84B | $1.90B | $411.54M | 13.75x | 3.17x | 19.28x |
DX DX DYNEX CAPITAL INC FY ended Feb 23, 2026 | $12.91 | $3.19B | $17.54B | $127.13M | $534.51M | $319.07M | 5.23x | 25.13x | 19.42x |
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 | 19.79x | 5/5 | $18.17B | $24.11 | Included in the active peer mix. |
Price / Sales PSExcluded | Equity Multiple | 49.27x | 4/5 | $0.00 | — | Target fundamentals do not produce a usable positive equity value. |
Price / Earnings PEActive | Equity Multiple | 5.77x | 5/5 | $11.69B | $15.51 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AG AGNC AGNC Investment Corp. FY ended Jan 31, 2026 | $10.90 | $12.92B | $48.74B | $78.00M | $3.99B | $1.67B | 7.41x | 165.66x | 12.21x |
TW TWO TWO HARBORS INVESTMENT CORP. FY ended Apr 22, 2026 | $12.18 | $1.28B | -$13.96B | $412.00M | $163.88M | -$454.30M | -2.50x | 3.11x | -21.43x |
AR ARR Armour Residential REIT, Inc. FY ended Feb 17, 2026 | $16.32 | $2.31B | $6.32B | — | $1.06B | $322.69M | 4.95x | — | 5.98x |
ST STWD STARWOOD PROPERTY TRUST, INC. FY ended Feb 20, 2026 | $15.81 | $5.85B | $60.21B | $1.84B | $1.90B | $411.54M | 13.75x | 3.17x | 19.28x |
DX DX DYNEX CAPITAL INC FY ended Feb 23, 2026 | $12.91 | $3.19B | $17.54B | $127.13M | $534.51M | $319.07M | 5.23x | 25.13x | 19.42x |
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 | 19.79x | 5/5 | $18.17B | $24.11 | Included in the active peer mix. |
Price / Sales PSExcluded | Equity Multiple | 49.27x | 4/5 | $0.00 | — | Target fundamentals do not produce a usable positive equity value. |
Price / Earnings PEActive | Equity Multiple | 5.77x | 5/5 | $11.69B | $15.51 | Included in the active peer mix. |
