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 |
|---|
IL ILMN ILLUMINA, INC. FY ended Feb 06, 2026 | $216.50 | $32.69B | $34.41B | $4.34B | $1.43B | $850.00M | 39.72x | 7.53x | 22.52x |
TM TMO THERMO FISHER SCIENTIFIC INC. FY ended Jan 31, 2026 | $621.61 | $229.84B | $260.55B | $44.56B | $11.41B | $6.70B | 35.04x | 5.16x | 20.01x |
A A AGILENT TECHNOLOGIES, INC. FY ended Dec 10, 2025 | $155.65 | $43.96B | $44.13B | $6.95B | $1.83B | $1.30B | 34.06x | 6.33x | 22.85x |
DH DHR DANAHER CORP /DE/ FY ended Feb 02, 2026 | $216.78 | $152.39B | $124.83B | $24.57B | $6.98B | $3.61B | 42.93x | 6.20x | 17.07x |
RV RVTY REVVITY, INC. FY ended Feb 20, 2026 | $128.47 | $14.34B | $15.32B | $2.86B | $724.66M | $241.20M | 62.06x | 5.02x | 18.89x |
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 EVExcluded | Enterprise Multiple | 19.45x | 5/5 | -$3.37B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.05x | 5/5 | $967.56M | $3.11 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 42.76x | 5/5 | -$23.36B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
IL ILMN ILLUMINA, INC. FY ended Feb 06, 2026 | $216.50 | $32.69B | $34.41B | $4.34B | $1.43B | $850.00M | 39.72x | 7.53x | 22.52x |
TM TMO THERMO FISHER SCIENTIFIC INC. FY ended Jan 31, 2026 | $621.61 | $229.84B | $260.55B | $44.56B | $11.41B | $6.70B | 35.04x | 5.16x | 20.01x |
A A AGILENT TECHNOLOGIES, INC. FY ended Dec 10, 2025 | $155.65 | $43.96B | $44.13B | $6.95B | $1.83B | $1.30B | 34.06x | 6.33x | 22.85x |
DH DHR DANAHER CORP /DE/ FY ended Feb 02, 2026 | $216.78 | $152.39B | $124.83B | $24.57B | $6.98B | $3.61B | 42.93x | 6.20x | 17.07x |
RV RVTY REVVITY, INC. FY ended Feb 20, 2026 | $128.47 | $14.34B | $15.32B | $2.86B | $724.66M | $241.20M | 62.06x | 5.02x | 18.89x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 19.45x | 5/5 | -$3.37B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.05x | 5/5 | $967.56M | $3.11 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 42.76x | 5/5 | -$23.36B | — | Target fundamentals do not produce a usable positive equity value. |
