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 |
|---|
WD WDC WESTERN DIGITAL CORP FY ended Aug 07, 2026 | $459.24 | $165.57B | $166.43B | $12.92B | $10.59B | $9.42B | 18.91x | 12.82x | 15.47x |
NT NTAP NetApp, Inc. FY ended May 28, 2026 | $187.02 | $36.64B | $36.57B | $6.24B | $2.01B | $1.28B | 29.45x | 5.87x | 17.24x |
DE DELL Dell Technologies Inc. FY ended Jan 30, 2026 | $454.00 | $294.65B | $343.79B | $113.54B | $11.46B | $5.94B | 52.30x | 2.60x | 25.94x |
HP HPE Hewlett Packard Enterprise Co FY ended Dec 10, 2025 | — | — | — | $34.30B | $3.52B | $57.00M | — | — | — |
QM QMCO QUANTUM CORP /DE/ FY ended Jun 24, 2026 | $22.17 | $873.72M | $1.04B | $279.58M | -$86.08M | -$101.05M | -2.78x | 3.13x | — |
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 | 20.15x | 3/5 | $83.07B | $366.50 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.10x | 4/5 | $74.42B | $328.37 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.47x | 4/5 | $77.92B | $343.80 | 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 |
|---|---|---|---|---|---|---|---|---|---|
WD WDC WESTERN DIGITAL CORP FY ended Aug 07, 2026 | $459.24 | $165.57B | $166.43B | $12.92B | $10.59B | $9.42B | 18.91x | 12.82x | 15.47x |
NT NTAP NetApp, Inc. FY ended May 28, 2026 | $187.02 | $36.64B | $36.57B | $6.24B | $2.01B | $1.28B | 29.45x | 5.87x | 17.24x |
DE DELL Dell Technologies Inc. FY ended Jan 30, 2026 | $454.00 | $294.65B | $343.79B | $113.54B | $11.46B | $5.94B | 52.30x | 2.60x | 25.94x |
HP HPE Hewlett Packard Enterprise Co FY ended Dec 10, 2025 | — | — | — | $34.30B | $3.52B | $57.00M | — | — | — |
QM QMCO QUANTUM CORP /DE/ FY ended Jun 24, 2026 | $22.17 | $873.72M | $1.04B | $279.58M | -$86.08M | -$101.05M | -2.78x | 3.13x | — |
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 | 20.15x | 3/5 | $83.07B | $366.50 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.10x | 4/5 | $74.42B | $328.37 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.47x | 4/5 | $77.92B | $343.80 | Included in the active peer mix. |
