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 |
|---|
NV NVT nVent Electric plc FY ended Dec 31, 2025 | $150.36 | $24.34B | $25.73B | $3.89B | $1.12B | $710.20M | 34.89x | 6.25x | 20.96x |
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $403.43 | $156.69B | $169.42B | $27.45B | $5.98B | $4.09B | 38.61x | 5.71x | 28.01x |
LF LFUS LITTELFUSE INC /DE FY ended Feb 13, 2026 | $407.33 | $10.30B | $10.69B | $2.39B | $178.14M | -$71.70M | -140.94x | 4.32x | 50.31x |
AO AOS SMITH A O CORP FY ended Dec 31, 2025 | $59.83 | $4.53B | $5.20B | $3.83B | $743.40M | $546.20M | 15.54x | 1.18x | 6.87x |
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 | 26.08x | 4/4 | $16.50B | $551.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.36x | 4/4 | $18.97B | $633.63 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -12.98x | 4/4 | -$5.15B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
NV NVT nVent Electric plc FY ended Dec 31, 2025 | $150.36 | $24.34B | $25.73B | $3.89B | $1.12B | $710.20M | 34.89x | 6.25x | 20.96x |
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $403.43 | $156.69B | $169.42B | $27.45B | $5.98B | $4.09B | 38.61x | 5.71x | 28.01x |
LF LFUS LITTELFUSE INC /DE FY ended Feb 13, 2026 | $407.33 | $10.30B | $10.69B | $2.39B | $178.14M | -$71.70M | -140.94x | 4.32x | 50.31x |
AO AOS SMITH A O CORP FY ended Dec 31, 2025 | $59.83 | $4.53B | $5.20B | $3.83B | $743.40M | $546.20M | 15.54x | 1.18x | 6.87x |
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 | 26.08x | 4/4 | $16.50B | $551.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.36x | 4/4 | $18.97B | $633.63 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -12.98x | 4/4 | -$5.15B | — | Peer averages are not economically meaningful for this method. |
