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 |
|---|
AL ALE ALLETE INC FY ended Feb 01, 2025 | — | — | — | $1.53B | $537.60M | $179.30M | — | — | — |
ID IDA IDACORP INC FY ended Feb 13, 2026 | $135.78 | $7.45B | $9.48B | $1.75B | $729.02M | $323.47M | 23.01x | 4.27x | 10.92x |
NI NI NISOURCE INC. FY ended Feb 04, 2026 | $40.57 | $19.46B | $34.05B | $6.52B | $2.64B | $929.50M | 20.81x | 2.98x | 10.39x |
PN PNW PINNACLE WEST CAPITAL CORP FY ended Feb 19, 2026 | $97.64 | $11.83B | $17.43B | $5.34B | $1.23B | $631.64M | 19.33x | 2.22x | 10.79x |
DU DUK Duke Energy CORP FY ended Jan 31, 2026 | $120.25 | $93.75B | $157.22B | $31.74B | $9.25B | $4.97B | 19.06x | 2.95x | 12.24x |
EV EVRG Evergy, Inc. FY ended Feb 11, 2026 | $80.65 | $18.59B | $27.77B | $5.96B | $2.45B | $855.60M | 22.04x | 3.12x | 9.16x |
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 | 7.02x | 5/6 | $977.46M | $12.82 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.11x | 5/6 | $7.18B | $94.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 20.85x | 5/6 | $6.08B | $79.73 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AL ALE ALLETE INC FY ended Feb 01, 2025 | — | — | — | $1.53B | $537.60M | $179.30M | — | — | — |
ID IDA IDACORP INC FY ended Feb 13, 2026 | $135.78 | $7.45B | $9.48B | $1.75B | $729.02M | $323.47M | 23.01x | 4.27x | 10.92x |
NI NI NISOURCE INC. FY ended Feb 04, 2026 | $40.57 | $19.46B | $34.05B | $6.52B | $2.64B | $929.50M | 20.81x | 2.98x | 10.39x |
PN PNW PINNACLE WEST CAPITAL CORP FY ended Feb 19, 2026 | $97.64 | $11.83B | $17.43B | $5.34B | $1.23B | $631.64M | 19.33x | 2.22x | 10.79x |
DU DUK Duke Energy CORP FY ended Jan 31, 2026 | $120.25 | $93.75B | $157.22B | $31.74B | $9.25B | $4.97B | 19.06x | 2.95x | 12.24x |
EV EVRG Evergy, Inc. FY ended Feb 11, 2026 | $80.65 | $18.59B | $27.77B | $5.96B | $2.45B | $855.60M | 22.04x | 3.12x | 9.16x |
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 | 7.02x | 5/6 | $977.46M | $12.82 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.11x | 5/6 | $7.18B | $94.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 20.85x | 5/6 | $6.08B | $79.73 | Included in the active peer mix. |
