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 |
|---|
ST STNE StoneCo Ltd. FY ended Dec 31, 2024 | $9.57 | $3.01B | $40.09B | — | -$1.51B | -$1.51B | -1.91x | — | — |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $169.04 | $12.01B | $11.40B | $2.38B | $644.81M | $455.75M | 27.09x | 5.06x | 17.67x |
GP GPN GLOBAL PAYMENTS INC FY ended Feb 10, 2026 | $92.10 | $24.37B | $35.84B | $7.71B | $3.64B | $1.40B | 15.93x | 3.16x | 9.84x |
FI FI FISERV INC FY ended Feb 13, 2026 | — | — | — | $21.19B | $8.26B | $3.48B | — | — | — |
FO FOUR Shift4 Payments, Inc. FY ended Feb 19, 2026 | $44.31 | $3.50B | $8.14B | $4.18B | $260.20M | $119.00M | — | 0.84x | 17.85x |
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 | 15.55x | 3/5 | $23.15B | $352.51 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.02x | 3/5 | $13.67B | $208.19 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.71x | 3/5 | $14.66B | $223.32 | 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 |
|---|---|---|---|---|---|---|---|---|---|
ST STNE StoneCo Ltd. FY ended Dec 31, 2024 | $9.57 | $3.01B | $40.09B | — | -$1.51B | -$1.51B | -1.91x | — | — |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $169.04 | $12.01B | $11.40B | $2.38B | $644.81M | $455.75M | 27.09x | 5.06x | 17.67x |
GP GPN GLOBAL PAYMENTS INC FY ended Feb 10, 2026 | $92.10 | $24.37B | $35.84B | $7.71B | $3.64B | $1.40B | 15.93x | 3.16x | 9.84x |
FI FI FISERV INC FY ended Feb 13, 2026 | — | — | — | $21.19B | $8.26B | $3.48B | — | — | — |
FO FOUR Shift4 Payments, Inc. FY ended Feb 19, 2026 | $44.31 | $3.50B | $8.14B | $4.18B | $260.20M | $119.00M | — | 0.84x | 17.85x |
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 | 15.55x | 3/5 | $23.15B | $352.51 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.02x | 3/5 | $13.67B | $208.19 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.71x | 3/5 | $14.66B | $223.32 | Included in the active peer mix. |
