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
6 peers →Price / Sales
$149.12B
Price / Sales
$149.12B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$149.12B
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 |
|---|
CMCSA COMCAST CORP FY ended Dec 31, 2025 | — | — | — | $123.71B | $46.40B | $20.00B | — | — | — |
LUMN Lumen Technologies, Inc. FY ended Feb 17, 2026 | — | — | — | $12.40B | $1.27B | -$1.74B | — | — | — |
T AT&T INC. FY ended Jan 28, 2026 | — | — | — | $125.65B | $57.31B | $21.95B | — | — | — |
TMUS T-Mobile US, Inc. FY ended Feb 06, 2026 | — | — | — | $88.31B | $28.19B | $10.99B | — | — | — |
VZ VERIZON COMMUNICATIONS INC FY ended Jan 30, 2026 | — | — | — | $138.19B | $46.11B | $17.17B | — | — | — |
CLFD Clearfield, Inc. FY ended Nov 14, 2025 | $30.09 | $408.74M | — | $150.13M | -$1.05M | -$8.05M | -51.88x | 2.72x | — |
CMCSA
COMCAST CORP
—
—
—
$123.71B
$46.40B
—
—
—
Cap —EV —Rev $123.71BEBITDA $46.40BP/E —P/S —EV/EBITDA —
LUMN
Lumen Technologies, Inc.
—
—
—
$12.40B
$1.27B
—
—
—
Cap —EV —Rev $12.40BEBITDA $1.27BP/E —P/S —EV/EBITDA —
T
AT&T INC.
—
—
—
$125.65B
$57.31B
—
—
—
Cap —EV —Rev $125.65BEBITDA $57.31BP/E —P/S —EV/EBITDA —
TMUS
T-Mobile US, Inc.
—
—
—
$88.31B
$28.19B
—
—
—
Cap —EV —Rev $88.31BEBITDA $28.19BP/E —P/S —EV/EBITDA —
VZ
VERIZON COMMUNICATIONS INC
—
—
—
$138.19B
$46.11B
—
—
—
Cap —EV —Rev $138.19BEBITDA $46.11BP/E —P/S —EV/EBITDA —
CLFD
Clearfield, Inc.
$30.09
$408.74M
—
$150.13M
-$1.05M
-51.88x
2.72x
—
Cap $408.74MEV —Rev $150.13MEBITDA -$1.05MP/E -51.88xP/S 2.72xEV/EBITDA —
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 EVExcluded | Enterprise Multiple | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 2.72x | 1/6 | $149.12B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -51.88x | 1/6 | -$258.72B | — | Peer averages are not economically meaningful for this method. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
2.72x
Coverage
1/6
Implied equity value
$149.12B
Fair value / share
—
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
-51.88x
Coverage
1/6
Implied equity value
-$258.72B
Fair value / share
—
Peer averages are not economically meaningful for this method.
