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 |
|---|
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $545.57 | $77.51B | $90.02B | $41.95B | $5.56B | $4.18B | 18.76x | 1.85x | 16.19x |
LM LMT LOCKHEED MARTIN CORP FY ended Jan 26, 2026 | $563.85 | $130.13B | $150.03B | $75.05B | $8.09B | $5.02B | 26.24x | 1.73x | 15.82x |
RT RTX RTX Corp FY ended Dec 31, 2025 | $211.71 | $285.33B | $333.48B | $88.60B | $14.26B | $6.73B | 42.68x | 3.22x | 20.69x |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
MR MRCY MERCURY SYSTEMS INC FY ended Jul 31, 2026 | $88.54 | $5.32B | $5.62B | $983.62M | $73.38M | -$29.67M | -177.08x | 5.41x | 53.12x |
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 | 32.37x | 5/5 | $1.94B | $10.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.81x | 5/5 | $3.79B | $20.19 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -0.96x | 5/5 | -$21.09M | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $545.57 | $77.51B | $90.02B | $41.95B | $5.56B | $4.18B | 18.76x | 1.85x | 16.19x |
LM LMT LOCKHEED MARTIN CORP FY ended Jan 26, 2026 | $563.85 | $130.13B | $150.03B | $75.05B | $8.09B | $5.02B | 26.24x | 1.73x | 15.82x |
RT RTX RTX Corp FY ended Dec 31, 2025 | $211.71 | $285.33B | $333.48B | $88.60B | $14.26B | $6.73B | 42.68x | 3.22x | 20.69x |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
MR MRCY MERCURY SYSTEMS INC FY ended Jul 31, 2026 | $88.54 | $5.32B | $5.62B | $983.62M | $73.38M | -$29.67M | -177.08x | 5.41x | 53.12x |
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 | 32.37x | 5/5 | $1.94B | $10.34 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.81x | 5/5 | $3.79B | $20.19 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -0.96x | 5/5 | -$21.09M | — | Peer averages are not economically meaningful for this method. |
