Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$1,225.90
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 / Earnings
$45.06B
Price / Earnings
$45.06B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$45.06B
Baseline / share
$1,225.90
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 |
|---|
LNT ALLIANT ENERGY CORP FY ended Jan 31, 2026 | — | — | — | $4.36B | $1.19B | $810.00M | — | — | — |
WEC WEC ENERGY GROUP, INC. FY ended Jan 31, 2026 | — | — | — | $9.80B | $2.40B | $1.56B | — | — | — |
OGE OGE ENERGY CORP. FY ended Jan 31, 2026 | — | — | — | $3.26B | $1.28B | $470.70M | — | — | — |
TSLA Tesla, Inc. FY ended Jan 23, 2026 | $358.12 | $1.41T | — | $94.83B | $10.45B | $3.79B | 331.59x | 14.92x | — |
DTE DTE ENERGY CO FY ended Jan 30, 2026 | — | — | — | $12.61B | $3.89B | $1.46B | — | — | — |
PEG PUBLIC SERVICE ENTERPRISE GROUP INC FY ended Feb 20, 2026 | — | — | — | $12.17B | $3.38B | $2.11B | — | — | — |
LNT
ALLIANT ENERGY CORP
—
—
—
$4.36B
$1.19B
—
—
—
Cap —EV —Rev $4.36BEBITDA $1.19BP/E —P/S —EV/EBITDA —
WEC
WEC ENERGY GROUP, INC.
—
—
—
$9.80B
$2.40B
—
—
—
Cap —EV —Rev $9.80BEBITDA $2.40BP/E —P/S —EV/EBITDA —
OGE
OGE ENERGY CORP.
—
—
—
$3.26B
$1.28B
—
—
—
Cap —EV —Rev $3.26BEBITDA $1.28BP/E —P/S —EV/EBITDA —
TSLA
Tesla, Inc.
$358.12
$1.41T
—
$94.83B
$10.45B
331.59x
14.92x
—
Cap $1.41TEV —Rev $94.83BEBITDA $10.45BP/E 331.59xP/S 14.92xEV/EBITDA —
DTE
DTE ENERGY CO
—
—
—
$12.61B
$3.89B
—
—
—
Cap —EV —Rev $12.61BEBITDA $3.89BP/E —P/S —EV/EBITDA —
PEG
PUBLIC SERVICE ENTERPRISE GROUP INC
—
—
—
$12.17B
$3.38B
—
—
—
Cap —EV —Rev $12.17BEBITDA $3.38BP/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 PSExcluded | Equity Multiple | 14.92x | 1/6 | — | — | Target fundamentals do not produce a usable positive equity value. |
Price / Earnings PEActive | Equity Multiple | 331.59x | 1/6 | $45.06B | $1,225.90 | 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
14.92x
Coverage
1/6
Implied equity value
—
Fair value / share
—
Target fundamentals do not produce a usable positive equity value.
Price / Earnings
PE · Equity Multiple
Avg. multiple
331.59x
Coverage
1/6
Implied equity value
$45.06B
Fair value / share
$1,225.90
Included in the active peer mix.
