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 STWD STARWOOD PROPERTY TRUST, INC. FY ended Feb 20, 2026 | $15.81 | $5.85B | $60.21B | $1.84B | $1.90B | $411.54M | 13.75x | 3.17x | 19.28x |
NL NLY ANNALY CAPITAL MANAGEMENT INC FY ended Jan 30, 2026 | $23.04 | $17.37B | $135.04B | — | $6.86B | $2.03B | 7.89x | — | 16.87x |
AG AGNC AGNC Investment Corp. FY ended Jan 31, 2026 | $10.90 | $12.92B | $48.74B | $78.00M | $3.99B | $1.67B | 7.41x | 165.66x | 12.21x |
MF MFA MFA FINANCIAL, INC. FY ended Feb 17, 2026 | $8.83 | $892.61M | $4.83B | $745.06M | $607.37M | $176.78M | 6.79x | 1.20x | 4.33x |
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 | 19.02x | 4/4 | $9.66B | $51.78 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 56.68x | 3/4 | $15.43B | $82.70 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.96x | 4/4 | $1.41B | $7.58 | 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 STWD STARWOOD PROPERTY TRUST, INC. FY ended Feb 20, 2026 | $15.81 | $5.85B | $60.21B | $1.84B | $1.90B | $411.54M | 13.75x | 3.17x | 19.28x |
NL NLY ANNALY CAPITAL MANAGEMENT INC FY ended Jan 30, 2026 | $23.04 | $17.37B | $135.04B | — | $6.86B | $2.03B | 7.89x | — | 16.87x |
AG AGNC AGNC Investment Corp. FY ended Jan 31, 2026 | $10.90 | $12.92B | $48.74B | $78.00M | $3.99B | $1.67B | 7.41x | 165.66x | 12.21x |
MF MFA MFA FINANCIAL, INC. FY ended Feb 17, 2026 | $8.83 | $892.61M | $4.83B | $745.06M | $607.37M | $176.78M | 6.79x | 1.20x | 4.33x |
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 | 19.02x | 4/4 | $9.66B | $51.78 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 56.68x | 3/4 | $15.43B | $82.70 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 8.96x | 4/4 | $1.41B | $7.58 | Included in the active peer mix. |
