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 |
|---|
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $516.75 | $3.84T | $3.86T | $331.84B | $207.87B | $133.75B | 28.79x | 11.56x | 18.55x |
OR ORCL ORACLE CORP FY ended Jun 12, 2026 | $150.49 | $433.48B | $512.64B | $67.36B | $33.45B | $17.09B | 25.81x | 6.44x | 13.73x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.77 | $222.13B | $267.99B | $67.54B | $17.31B | $10.59B | 21.11x | 3.29x | 12.87x |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $259.43 | $213.51B | $225.58B | $41.53B | $9.90B | $7.46B | 33.26x | 5.14x | 22.14x |
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 | 16.46x | 4/4 | -$91.74B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.61x | 4/4 | $3.15B | $9.19 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 27.24x | 4/4 | -$104.83B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $516.75 | $3.84T | $3.86T | $331.84B | $207.87B | $133.75B | 28.79x | 11.56x | 18.55x |
OR ORCL ORACLE CORP FY ended Jun 12, 2026 | $150.49 | $433.48B | $512.64B | $67.36B | $33.45B | $17.09B | 25.81x | 6.44x | 13.73x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.77 | $222.13B | $267.99B | $67.54B | $17.31B | $10.59B | 21.11x | 3.29x | 12.87x |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $259.43 | $213.51B | $225.58B | $41.53B | $9.90B | $7.46B | 33.26x | 5.14x | 22.14x |
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 | 16.46x | 4/4 | -$91.74B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.61x | 4/4 | $3.15B | $9.19 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 27.24x | 4/4 | -$104.83B | — | Target fundamentals do not produce a usable positive equity value. |
