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 |
|---|
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.03 | $13.04B | $13.37B | $14.32B | $1.32B | $277.00M | 50.02x | 0.91x | 10.14x |
MG MGA MAGNA INTERNATIONAL INC FY ended Dec 31, 2025 | $65.83 | $18.45B | $31.71B | $42.01B | $3.24B | $829.00M | 22.47x | 0.44x | 9.78x |
AD ADNT Adient plc FY ended Sep 30, 2025 | $18.96 | $1.46B | $5.88B | $14.54B | $147.00M | -$281.00M | -5.59x | 0.10x | 36.10x |
OS OSK OSHKOSH CORP FY ended Feb 10, 2026 | $154.09 | $9.61B | $11.01B | $10.42B | $1.14B | $647.00M | 24.50x | 0.92x | 9.67x |
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 | 7.90x | 4/4 | $847.27M | $3.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.59x | 4/4 | $3.46B | $14.57 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.85x | 4/4 | -$450.12M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.03 | $13.04B | $13.37B | $14.32B | $1.32B | $277.00M | 50.02x | 0.91x | 10.14x |
MG MGA MAGNA INTERNATIONAL INC FY ended Dec 31, 2025 | $65.83 | $18.45B | $31.71B | $42.01B | $3.24B | $829.00M | 22.47x | 0.44x | 9.78x |
AD ADNT Adient plc FY ended Sep 30, 2025 | $18.96 | $1.46B | $5.88B | $14.54B | $147.00M | -$281.00M | -5.59x | 0.10x | 36.10x |
OS OSK OSHKOSH CORP FY ended Feb 10, 2026 | $154.09 | $9.61B | $11.01B | $10.42B | $1.14B | $647.00M | 24.50x | 0.92x | 9.67x |
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 | 7.90x | 4/4 | $847.27M | $3.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.59x | 4/4 | $3.46B | $14.57 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.85x | 4/4 | -$450.12M | — | Target fundamentals do not produce a usable positive equity value. |
