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 |
|---|
DD DD DuPont de Nemours, Inc. FY ended Feb 12, 2026 | $136.98 | $18.50B | $19.89B | $6.85B | $464.00M | -$779.00M | -73.65x | 2.70x | 42.86x |
AM AMAT APPLIED MATERIALS INC /DE FY ended Dec 05, 2025 | $461.67 | $366.38B | $363.62B | $28.37B | $9.94B | $7.00B | 53.31x | 12.92x | 35.72x |
LR LRCX LAM RESEARCH CORP FY ended Aug 04, 2026 | $301.90 | $377.77B | $376.36B | $23.23B | $8.89B | $7.27B | 52.41x | 16.26x | 41.63x |
AS ASML ASML HOLDING NV FY ended Dec 31, 2025 | $1,696.16 | $653.73B | $647.65B | $32.67B | $12.82B | $9.61B | 68.64x | 20.01x | 50.09x |
MK MKSI MKS INSTRUMENTS INC FY ended Feb 17, 2026 | $255.76 | $17.29B | $20.96B | $3.93B | $860.00M | $295.00M | 58.53x | 4.40x | 19.96x |
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 | 38.72x | 5/5 | $29.71B | $194.43 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.26x | 5/5 | $35.99B | $235.51 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.85x | 5/5 | $7.50B | $49.11 | Included in the active peer mix. |
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 |
|---|---|---|---|---|---|---|---|---|---|
DD DD DuPont de Nemours, Inc. FY ended Feb 12, 2026 | $136.98 | $18.50B | $19.89B | $6.85B | $464.00M | -$779.00M | -73.65x | 2.70x | 42.86x |
AM AMAT APPLIED MATERIALS INC /DE FY ended Dec 05, 2025 | $461.67 | $366.38B | $363.62B | $28.37B | $9.94B | $7.00B | 53.31x | 12.92x | 35.72x |
LR LRCX LAM RESEARCH CORP FY ended Aug 04, 2026 | $301.90 | $377.77B | $376.36B | $23.23B | $8.89B | $7.27B | 52.41x | 16.26x | 41.63x |
AS ASML ASML HOLDING NV FY ended Dec 31, 2025 | $1,696.16 | $653.73B | $647.65B | $32.67B | $12.82B | $9.61B | 68.64x | 20.01x | 50.09x |
MK MKSI MKS INSTRUMENTS INC FY ended Feb 17, 2026 | $255.76 | $17.29B | $20.96B | $3.93B | $860.00M | $295.00M | 58.53x | 4.40x | 19.96x |
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 | 38.72x | 5/5 | $29.71B | $194.43 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.26x | 5/5 | $35.99B | $235.51 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.85x | 5/5 | $7.50B | $49.11 | Included in the active peer mix. |
