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 |
|---|
WM WMB WILLIAMS COMPANIES, INC. FY ended Feb 19, 2026 | $74.19 | $90.75B | $108.82B | $11.95B | $7.04B | $2.62B | 34.67x | 7.59x | 13.29x |
OK OKE ONEOK INC /NEW/ FY ended Feb 16, 2026 | $94.72 | $59.71B | $78.66B | $33.63B | $6.83B | $3.39B | 17.48x | 1.78x | 9.19x |
ET ET Energy Transfer LP FY ended Feb 13, 2026 | $21.38 | $73.62B | $139.07B | $85.54B | $13.94B | $4.43B | — | 0.86x | 8.13x |
KM KMI KINDER MORGAN, INC. FY ended Feb 12, 2026 | $31.54 | $70.23B | $90.69B | $16.94B | $5.89B | $3.06B | 23.02x | 4.15x | 11.78x |
TR TRGP Targa Resources Corp. FY ended Feb 13, 2026 | $288.95 | $61.96B | $75.87B | $17.03B | $4.10B | $1.92B | 34.03x | 3.64x | 15.50x |
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 | 9.36x | 5/5 | $88.99B | $41.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.60x | 5/5 | $189.51B | $87.76 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.30x | 4/5 | $158.61B | $73.45 | 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 |
|---|---|---|---|---|---|---|---|---|---|
WM WMB WILLIAMS COMPANIES, INC. FY ended Feb 19, 2026 | $74.19 | $90.75B | $108.82B | $11.95B | $7.04B | $2.62B | 34.67x | 7.59x | 13.29x |
OK OKE ONEOK INC /NEW/ FY ended Feb 16, 2026 | $94.72 | $59.71B | $78.66B | $33.63B | $6.83B | $3.39B | 17.48x | 1.78x | 9.19x |
ET ET Energy Transfer LP FY ended Feb 13, 2026 | $21.38 | $73.62B | $139.07B | $85.54B | $13.94B | $4.43B | — | 0.86x | 8.13x |
KM KMI KINDER MORGAN, INC. FY ended Feb 12, 2026 | $31.54 | $70.23B | $90.69B | $16.94B | $5.89B | $3.06B | 23.02x | 4.15x | 11.78x |
TR TRGP Targa Resources Corp. FY ended Feb 13, 2026 | $288.95 | $61.96B | $75.87B | $17.03B | $4.10B | $1.92B | 34.03x | 3.64x | 15.50x |
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 | 9.36x | 5/5 | $88.99B | $41.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.60x | 5/5 | $189.51B | $87.76 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.30x | 4/5 | $158.61B | $73.45 | Included in the active peer mix. |
