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 |
|---|
BX BX Blackstone Inc. FY ended Feb 20, 2026 | $143.38 | $107.62B | $130.77B | $14.45B | $4.79B | $3.02B | 37.05x | 7.45x | 24.91x |
KK KKR KKR & Co. Inc. FY ended Feb 24, 2026 | $109.51 | $98.30B | $420.19B | $19.46B | $6.10B | $2.37B | — | 5.05x | 47.94x |
AP APO Apollo Global Management, Inc. FY ended Feb 20, 2026 | $135.97 | $80.30B | $469.11B | $32.05B | $5.76B | $3.49B | 24.54x | 2.51x | 81.41x |
BL BLK BlackRock, Inc. FY ended Dec 31, 2025 | $1,164.29 | $180.46B | $267.84B | $24.22B | $7.71B | $5.55B | 32.97x | 7.45x | 34.08x |
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 | 47.25x | 4/4 | $29.01B | $92.63 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.61x | 4/4 | $26.70B | $85.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.52x | 3/4 | $16.62B | $53.08 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BX BX Blackstone Inc. FY ended Feb 20, 2026 | $143.38 | $107.62B | $130.77B | $14.45B | $4.79B | $3.02B | 37.05x | 7.45x | 24.91x |
KK KKR KKR & Co. Inc. FY ended Feb 24, 2026 | $109.51 | $98.30B | $420.19B | $19.46B | $6.10B | $2.37B | — | 5.05x | 47.94x |
AP APO Apollo Global Management, Inc. FY ended Feb 20, 2026 | $135.97 | $80.30B | $469.11B | $32.05B | $5.76B | $3.49B | 24.54x | 2.51x | 81.41x |
BL BLK BlackRock, Inc. FY ended Dec 31, 2025 | $1,164.29 | $180.46B | $267.84B | $24.22B | $7.71B | $5.55B | 32.97x | 7.45x | 34.08x |
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 | 47.25x | 4/4 | $29.01B | $92.63 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.61x | 4/4 | $26.70B | $85.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.52x | 3/4 | $16.62B | $53.08 | Included in the active peer mix. |
