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 |
|---|
RN RNG RingCentral, Inc. FY ended Dec 31, 2025 | $69.38 | $2.57B | $3.96B | $2.52B | $314.83M | $43.39M | 144.54x | 1.02x | 10.60x |
EG EGHT 8X8 INC /DE/ FY ended May 08, 2026 | $1.99 | $287.43M | $647.00M | $735.75M | $41.66M | $1.65M | 199.00x | 0.39x | 12.18x |
ZM ZM Zoom Communications, Inc. FY ended Jan 31, 2026 | $98.43 | $28.91B | $27.71B | $4.87B | $2.56B | $1.90B | 15.93x | 5.94x | 10.74x |
PE PEGA PEGASYSTEMS INC FY ended Jan 30, 2026 | $36.17 | $5.95B | $5.64B | $1.75B | $301.20M | $393.44M | 16.98x | 3.41x | 18.48x |
VR VRNT VERINT SYSTEMS INC FY ended Mar 14, 2025 | — | — | — | $909.19M | $142.45M | $82.27M | — | — | — |
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 | 14.10x | 4/5 | $1.05B | $14.00 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.69x | 4/5 | $3.09B | $41.35 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 94.11x | 4/5 | $3.71B | $49.64 | 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 |
|---|---|---|---|---|---|---|---|---|---|
RN RNG RingCentral, Inc. FY ended Dec 31, 2025 | $69.38 | $2.57B | $3.96B | $2.52B | $314.83M | $43.39M | 144.54x | 1.02x | 10.60x |
EG EGHT 8X8 INC /DE/ FY ended May 08, 2026 | $1.99 | $287.43M | $647.00M | $735.75M | $41.66M | $1.65M | 199.00x | 0.39x | 12.18x |
ZM ZM Zoom Communications, Inc. FY ended Jan 31, 2026 | $98.43 | $28.91B | $27.71B | $4.87B | $2.56B | $1.90B | 15.93x | 5.94x | 10.74x |
PE PEGA PEGASYSTEMS INC FY ended Jan 30, 2026 | $36.17 | $5.95B | $5.64B | $1.75B | $301.20M | $393.44M | 16.98x | 3.41x | 18.48x |
VR VRNT VERINT SYSTEMS INC FY ended Mar 14, 2025 | — | — | — | $909.19M | $142.45M | $82.27M | — | — | — |
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 | 14.10x | 4/5 | $1.05B | $14.00 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.69x | 4/5 | $3.09B | $41.35 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 94.11x | 4/5 | $3.71B | $49.64 | Included in the active peer mix. |
