Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
—
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
4 peers →Price / Sales
$45.14B
Price / Earnings
$100.76B
Price / Sales
$90.28B
Price / Earnings
$201.52B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$145.90B
Baseline / share
—
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|---|---|---|---|---|---|---|---|---|
AMT AMERICAN TOWER CORP /MA/ FY ended Feb 17, 2026 | — |
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 |
|---|---|---|---|---|---|---|
| — |
| — |
| $10.64B |
| $6.42B |
| $2.63B |
| — |
| — |
| — |
EQIX EQUINIX INC FY ended Feb 10, 2026 | — | — | — | $9.22B | $3.91B | $1.35B | — | — | — |
DLR DIGITAL REALTY TRUST, INC. FY ended Feb 09, 2026 | — | — | — | $6.11B | $2.13B | $1.31B | — | — | — |
PLD Prologis, Inc. FY ended Feb 11, 2026 | $133.74 | $124.69B | — | $8.79B | $4.53B | $3.33B | 37.57x | 14.19x | — |
AMT
AMERICAN TOWER CORP /MA/
—
—
—
$10.64B
$6.42B
—
—
—
Cap —EV —Rev $10.64BEBITDA $6.42BP/E —P/S —EV/EBITDA —
EQIX
EQUINIX INC
—
—
—
$9.22B
$3.91B
—
—
—
Cap —EV —Rev $9.22BEBITDA $3.91BP/E —P/S —EV/EBITDA —
DLR
DIGITAL REALTY TRUST, INC.
—
—
—
$6.11B
$2.13B
—
—
—
Cap —EV —Rev $6.11BEBITDA $2.13BP/E —P/S —EV/EBITDA —
PLD
Prologis, Inc.
$133.74
$124.69B
—
$8.79B
$4.53B
37.57x
14.19x
—
Cap $124.69BEV —Rev $8.79BEBITDA $4.53BP/E 37.57xP/S 14.19xEV/EBITDA —
| Enterprise Multiple |
| — |
| 0/4 |
| — |
| — |
| No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 14.19x | 1/4 | $90.28B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 37.57x | 1/4 | $201.52B | — | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
14.19x
Coverage
1/4
Implied equity value
$90.28B
Fair value / share
—
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
37.57x
Coverage
1/4
Implied equity value
$201.52B
Fair value / share
—
Included in the active peer mix.
