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 |
|---|
EP EPD ENTERPRISE PRODUCTS PARTNERS L.P. FY ended Jan 31, 2026 | $39.14 | $84.52B | $83.55B | $52.60B | $9.41B | $5.81B | 16.45x | 1.61x | 7.69x |
KM KMI KINDER MORGAN, INC. FY ended Feb 12, 2026 | $31.60 | $70.37B | $90.82B | $16.94B | $5.89B | $3.06B | 23.07x | 4.15x | 11.80x |
WM WMB WILLIAMS COMPANIES, INC. FY ended Feb 19, 2026 | $74.21 | $90.77B | $108.85B | $11.95B | $7.04B | $2.62B | 34.68x | 7.60x | 13.29x |
OK OKE ONEOK INC /NEW/ FY ended Feb 16, 2026 | $95.53 | $60.22B | $79.18B | $33.63B | $6.83B | $3.39B | 17.63x | 1.79x | 9.25x |
TR TRGP Targa Resources Corp. FY ended Feb 13, 2026 | $289.69 | $62.12B | $76.03B | $17.03B | $4.10B | $1.92B | 34.12x | 3.65x | 15.53x |
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 | 10.09x | 5/5 | $75.16B | $21.83 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.76x | 5/5 | $321.55B | $93.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.19x | 5/5 | $111.65B | $32.43 | 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 |
|---|---|---|---|---|---|---|---|---|---|
EP EPD ENTERPRISE PRODUCTS PARTNERS L.P. FY ended Jan 31, 2026 | $39.14 | $84.52B | $83.55B | $52.60B | $9.41B | $5.81B | 16.45x | 1.61x | 7.69x |
KM KMI KINDER MORGAN, INC. FY ended Feb 12, 2026 | $31.60 | $70.37B | $90.82B | $16.94B | $5.89B | $3.06B | 23.07x | 4.15x | 11.80x |
WM WMB WILLIAMS COMPANIES, INC. FY ended Feb 19, 2026 | $74.21 | $90.77B | $108.85B | $11.95B | $7.04B | $2.62B | 34.68x | 7.60x | 13.29x |
OK OKE ONEOK INC /NEW/ FY ended Feb 16, 2026 | $95.53 | $60.22B | $79.18B | $33.63B | $6.83B | $3.39B | 17.63x | 1.79x | 9.25x |
TR TRGP Targa Resources Corp. FY ended Feb 13, 2026 | $289.69 | $62.12B | $76.03B | $17.03B | $4.10B | $1.92B | 34.12x | 3.65x | 15.53x |
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 | 10.09x | 5/5 | $75.16B | $21.83 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.76x | 5/5 | $321.55B | $93.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 25.19x | 5/5 | $111.65B | $32.43 | Included in the active peer mix. |
