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 |
|---|
FC FCEL FUELCELL ENERGY INC FY ended Dec 15, 2025 | $13.99 | $1.12B | $804.72M | $158.16M | -$168.08M | -$187.90M | -1.89x | 7.07x | — |
EN ENPH Enphase Energy, Inc. FY ended Feb 05, 2026 | $35.54 | $4.68B | $4.97B | $1.47B | $286.64M | $172.13M | 27.55x | 3.18x | 17.32x |
GN GNRC GENERAC HOLDINGS INC. FY ended Feb 13, 2026 | $181.61 | $10.72B | $12.52B | $4.21B | $462.79M | $159.55M | 67.51x | 2.55x | 23.15x |
EN ENVX Enovix Corp FY ended Feb 20, 2026 | $3.39 | $743.93M | $794.88M | $31.82M | -$119.87M | -$156.74M | -4.52x | 23.38x | — |
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 EVExcluded | Enterprise Multiple | 22.10x | 2/4 | -$34.43B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 9.04x | 4/4 | $6.42B | $4.60 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.16x | 4/4 | -$36.16B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
FC FCEL FUELCELL ENERGY INC FY ended Dec 15, 2025 | $13.99 | $1.12B | $804.72M | $158.16M | -$168.08M | -$187.90M | -1.89x | 7.07x | — |
EN ENPH Enphase Energy, Inc. FY ended Feb 05, 2026 | $35.54 | $4.68B | $4.97B | $1.47B | $286.64M | $172.13M | 27.55x | 3.18x | 17.32x |
GN GNRC GENERAC HOLDINGS INC. FY ended Feb 13, 2026 | $181.61 | $10.72B | $12.52B | $4.21B | $462.79M | $159.55M | 67.51x | 2.55x | 23.15x |
EN ENVX Enovix Corp FY ended Feb 20, 2026 | $3.39 | $743.93M | $794.88M | $31.82M | -$119.87M | -$156.74M | -4.52x | 23.38x | — |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 22.10x | 2/4 | -$34.43B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 9.04x | 4/4 | $6.42B | $4.60 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.16x | 4/4 | -$36.16B | — | Target fundamentals do not produce a usable positive equity value. |
