Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$3.89
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
2 peers →Price / Sales
$1.94B
Price / Sales
$1.94B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$1.94B
Baseline / share
$3.89
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 |
|---|---|---|---|---|---|---|---|---|---|
RIOT Riot Platforms, Inc. FY ended Feb 26, 2026 | $22.07 |
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 |
|---|---|---|---|---|---|---|
| $8.28B |
| — |
| $647.44M |
| -$633.04M |
| -$663.18M |
| -11.32x |
| 12.79x |
| — |
MARA MARA Holdings, Inc. FY ended Feb 19, 2026 | — | — | — | $907.09M | -$598.41M | -$1.31B | — | — | — |
RIOT
Riot Platforms, Inc.
$22.07
$8.28B
—
$647.44M
-$633.04M
-11.32x
12.79x
—
Cap $8.28BEV —Rev $647.44MEBITDA -$633.04MP/E -11.32xP/S 12.79xEV/EBITDA —
MARA
MARA Holdings, Inc.
—
—
—
$907.09M
-$598.41M
—
—
—
Cap —EV —Rev $907.09MEBITDA -$598.41MP/E —P/S —EV/EBITDA —
| Enterprise Multiple |
| — |
| 0/2 |
| — |
| — |
| No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 12.79x | 1/2 | $1.94B | $3.89 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -11.32x | 1/2 | $7.49B | $15.00 | Peer averages are not economically meaningful for this method. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/2
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
12.79x
Coverage
1/2
Implied equity value
$1.94B
Fair value / share
$3.89
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
-11.32x
Coverage
1/2
Implied equity value
$7.49B
Fair value / share
$15.00
Peer averages are not economically meaningful for this method.
