Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$223.55
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
$110.23B
Price / Earnings
$73.76B
Price / Sales
$220.45B
Price / Earnings
$147.51B
Equal-weight baseline
Discount 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$183.98B
Baseline / share
$223.55
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 |
|---|
MSFT MICROSOFT CORP FY ended Jul 23, 2026 | — | — | — | $331.84B | $207.87B | $133.75B | — | — | — |
ORCL ORACLE CORP FY ended Jun 12, 2026 | $143.19 | $432.97B | — | $67.36B | $33.45B | $17.09B | 24.56x | 6.43x | — |
ADBE ADOBE INC. FY ended Jan 09, 2026 | $250.54 | $99.59B | — | $23.77B | $9.16B | $7.13B | 15.00x | 4.19x | — |
WDAY Workday, Inc. FY ended Jan 31, 2026 | — | — | — | $9.55B | $1.36B | $693.00M | — | — | — |
INTU INTUIT INC. FY ended Aug 31, 2026 | — | — | — | $21.45B | $6.98B | $4.57B | — | — | — |
PAYC Paycom Software, Inc. FY ended Feb 10, 2026 | — | — | — | $2.05B | $631.60M | $453.40M | — | — | — |
MSFT
MICROSOFT CORP
—
—
—
$331.84B
$207.87B
—
—
—
Cap —EV —Rev $331.84BEBITDA $207.87BP/E —P/S —EV/EBITDA —
ORCL
ORACLE CORP
$143.19
$432.97B
—
$67.36B
$33.45B
24.56x
6.43x
—
Cap $432.97BEV —Rev $67.36BEBITDA $33.45BP/E 24.56xP/S 6.43xEV/EBITDA —
ADBE
ADOBE INC.
$250.54
$99.59B
—
$23.77B
$9.16B
15.00x
4.19x
—
Cap $99.59BEV —Rev $23.77BEBITDA $9.16BP/E 15.00xP/S 4.19xEV/EBITDA —
WDAY
Workday, Inc.
—
—
—
$9.55B
$1.36B
—
—
—
Cap —EV —Rev $9.55BEBITDA $1.36BP/E —P/S —EV/EBITDA —
INTU
INTUIT INC.
—
—
—
$21.45B
$6.98B
—
—
—
Cap —EV —Rev $21.45BEBITDA $6.98BP/E —P/S —EV/EBITDA —
PAYC
Paycom Software, Inc.
—
—
—
$2.05B
$631.60M
—
—
—
Cap —EV —Rev $2.05BEBITDA $631.60MP/E —P/S —EV/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 | 5.31x | 2/6 | $220.45B | $267.87 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 19.78x | 2/6 | $147.51B | $179.24 | Included in the active peer mix. |
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
5.31x
Coverage
2/6
Implied equity value
$220.45B
Fair value / share
$267.87
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
19.78x
Coverage
2/6
Implied equity value
$147.51B
Fair value / share
$179.24
Included in the active peer mix.