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 |
|---|
CA CAT CATERPILLAR INC FY ended Dec 31, 2025 | $802.33 | $368.83B | $405.90B | $67.59B | $15.75B | $8.88B | 42.65x | 5.46x | 25.76x |
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $117.27 | $12.75B | $16.54B | $12.37B | $1.93B | $738.00M | 18.38x | 1.03x | 8.58x |
UR URI UNITED RENTALS, INC. FY ended Jan 26, 2026 | $1,023.58 | $64.12B | $70.70B | $16.10B | $4.28B | $2.49B | 26.51x | 3.98x | 16.52x |
SI SITE SiteOne Landscape Supply, Inc. FY ended Feb 13, 2026 | $95.61 | $4.24B | $5.33B | $4.70B | $301.70M | $151.80M | 28.37x | 0.90x | 15.57x |
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 | 16.10x | 4/4 | -$402.70M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.84x | 4/4 | $10.72B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 28.98x | 4/4 | -$1.74B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CA CAT CATERPILLAR INC FY ended Dec 31, 2025 | $802.33 | $368.83B | $405.90B | $67.59B | $15.75B | $8.88B | 42.65x | 5.46x | 25.76x |
CC CCK CROWN HOLDINGS, INC. FY ended Feb 26, 2026 | $117.27 | $12.75B | $16.54B | $12.37B | $1.93B | $738.00M | 18.38x | 1.03x | 8.58x |
UR URI UNITED RENTALS, INC. FY ended Jan 26, 2026 | $1,023.58 | $64.12B | $70.70B | $16.10B | $4.28B | $2.49B | 26.51x | 3.98x | 16.52x |
SI SITE SiteOne Landscape Supply, Inc. FY ended Feb 13, 2026 | $95.61 | $4.24B | $5.33B | $4.70B | $301.70M | $151.80M | 28.37x | 0.90x | 15.57x |
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 | 16.10x | 4/4 | -$402.70M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.84x | 4/4 | $10.72B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 28.98x | 4/4 | -$1.74B | — | Target fundamentals do not produce a usable positive equity value. |
