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 |
|---|
GP GPN GLOBAL PAYMENTS INC FY ended Feb 10, 2026 | $92.55 | $24.49B | $35.96B | $7.71B | $3.64B | $1.40B | 16.01x | 3.18x | 9.87x |
FO FOUR Shift4 Payments, Inc. FY ended Feb 19, 2026 | $44.29 | $3.50B | $8.14B | $4.18B | $260.20M | $119.00M | — | 0.84x | 17.85x |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $169.48 | $12.04B | $11.43B | $2.38B | $644.81M | $455.75M | 27.16x | 5.07x | 17.72x |
PA PAYX PAYCHEX INC FY ended Jun 30, 2026 | $127.50 | $45.35B | $53.59B | $6.51B | $2.79B | $1.76B | 26.07x | 6.96x | 17.43x |
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $286.49 | $113.81B | $157.53B | $21.95B | $6.57B | $4.41B | 26.19x | 5.19x | 22.46x |
CP CPAY CORPAY, INC. FY ended Feb 17, 2026 | $406.22 | $26.67B | $33.79B | $4.53B | $1.95B | $1.07B | 27.03x | 5.89x | 13.29x |
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 | 16.22x | 6/6 | $10.75B | $315.37 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.52x | 6/6 | $12.03B | $352.93 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.49x | 5/6 | $7.45B | $218.54 | 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 |
|---|---|---|---|---|---|---|---|---|---|
GP GPN GLOBAL PAYMENTS INC FY ended Feb 10, 2026 | $92.55 | $24.49B | $35.96B | $7.71B | $3.64B | $1.40B | 16.01x | 3.18x | 9.87x |
FO FOUR Shift4 Payments, Inc. FY ended Feb 19, 2026 | $44.29 | $3.50B | $8.14B | $4.18B | $260.20M | $119.00M | — | 0.84x | 17.85x |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $169.48 | $12.04B | $11.43B | $2.38B | $644.81M | $455.75M | 27.16x | 5.07x | 17.72x |
PA PAYX PAYCHEX INC FY ended Jun 30, 2026 | $127.50 | $45.35B | $53.59B | $6.51B | $2.79B | $1.76B | 26.07x | 6.96x | 17.43x |
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $286.49 | $113.81B | $157.53B | $21.95B | $6.57B | $4.41B | 26.19x | 5.19x | 22.46x |
CP CPAY CORPAY, INC. FY ended Feb 17, 2026 | $406.22 | $26.67B | $33.79B | $4.53B | $1.95B | $1.07B | 27.03x | 5.89x | 13.29x |
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 | 16.22x | 6/6 | $10.75B | $315.37 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.52x | 6/6 | $12.03B | $352.93 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.49x | 5/6 | $7.45B | $218.54 | Included in the active peer mix. |
