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 |
|---|
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 |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.20 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.36x | 12.67x | 28.59x |
FC FCPT Four Corners Property Trust, Inc. FY ended Feb 12, 2026 | $25.23 | $2.77B | $4.04B | $294.13M | $164.84M | $112.36M | 23.15x | 9.41x | 17.89x |
NN NNN NNN REIT, INC. FY ended Jan 30, 2026 | $45.67 | $8.77B | $13.73B | $926.21M | $613.26M | $389.78M | 22.06x | 9.46x | 17.09x |
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 |
SK SKT TANGER INC. FY ended Feb 02, 2026 | $37.73 | $4.33B | $4.32B | — | $84.31M | — | — | — | 50.42x |
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 | 27.13x | 6/6 | $2.33B | $37.59 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.66x | 5/6 | $2.14B | $34.57 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.58x | 5/6 | $2.58B | $41.65 | 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 |
|---|---|---|---|---|---|---|---|---|---|
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 |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.20 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.36x | 12.67x | 28.59x |
FC FCPT Four Corners Property Trust, Inc. FY ended Feb 12, 2026 | $25.23 | $2.77B | $4.04B | $294.13M | $164.84M | $112.36M | 23.15x | 9.41x | 17.89x |
NN NNN NNN REIT, INC. FY ended Jan 30, 2026 | $45.67 | $8.77B | $13.73B | $926.21M | $613.26M | $389.78M | 22.06x | 9.46x | 17.09x |
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 |
SK SKT TANGER INC. FY ended Feb 02, 2026 | $37.73 | $4.33B | $4.32B | — | $84.31M | — | — | — | 50.42x |
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 | 27.13x | 6/6 | $2.33B | $37.59 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.66x | 5/6 | $2.14B | $34.57 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.58x | 5/6 | $2.58B | $41.65 | Included in the active peer mix. |
