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 |
|---|
CI CIEN CIENA CORP FY ended Dec 05, 2025 | $378.44 | $53.57B | $54.49B | $4.77B | $374.20M | $123.34M | 445.22x | 11.23x | 117.52x |
VI VIAV VIAVI SOLUTIONS INC. FY ended Jul 28, 2026 | $36.54 | $9.02B | $8.87B | $1.52B | $107.10M | -$30.40M | -281.08x | 5.94x | 59.23x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $109.93 | $433.28B | $451.46B | $56.65B | $12.56B | $10.18B | 43.11x | 7.65x | 32.12x |
AN ANET Arista Networks, Inc. FY ended Feb 10, 2026 | $195.38 | $246.42B | $245.36B | $9.01B | $4.32B | $3.51B | 71.05x | 27.36x | 56.73x |
MS MSI Motorola Solutions, Inc. FY ended Feb 06, 2026 | $486.00 | $80.43B | $87.06B | $11.68B | $3.59B | $2.15B | 38.12x | 6.88x | 22.46x |
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 | 57.95x | 5/6 | -$3.34B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 11.81x | 5/6 | $16.76B | $70.41 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 63.28x | 5/6 | -$9.51B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CI CIEN CIENA CORP FY ended Dec 05, 2025 | $378.44 | $53.57B | $54.49B | $4.77B | $374.20M | $123.34M | 445.22x | 11.23x | 117.52x |
VI VIAV VIAVI SOLUTIONS INC. FY ended Jul 28, 2026 | $36.54 | $9.02B | $8.87B | $1.52B | $107.10M | -$30.40M | -281.08x | 5.94x | 59.23x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $109.93 | $433.28B | $451.46B | $56.65B | $12.56B | $10.18B | 43.11x | 7.65x | 32.12x |
AN ANET Arista Networks, Inc. FY ended Feb 10, 2026 | $195.38 | $246.42B | $245.36B | $9.01B | $4.32B | $3.51B | 71.05x | 27.36x | 56.73x |
MS MSI Motorola Solutions, Inc. FY ended Feb 06, 2026 | $486.00 | $80.43B | $87.06B | $11.68B | $3.59B | $2.15B | 38.12x | 6.88x | 22.46x |
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 | 57.95x | 5/6 | -$3.34B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 11.81x | 5/6 | $16.76B | $70.41 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 63.28x | 5/6 | -$9.51B | — | Target fundamentals do not produce a usable positive equity value. |
