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 |
|---|
EA EA ELECTRONIC ARTS INC. FY ended Jul 25, 2026 | $209.70 | $52.93B | $53.18B | $7.53B | $1.52B | $887.00M | 59.74x | 7.03x | 33.87x |
ME META Meta Platforms, Inc. FY ended Dec 31, 2025 | $578.02 | $1.47T | $1.48T | $200.97B | $104.99B | $60.46B | 24.61x | 7.30x | 13.99x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $513.53 | $3.81T | $3.83T | $331.84B | $207.87B | $133.75B | 28.61x | 11.49x | 18.43x |
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $266.43 | $2.87T | $3.06T | $716.92B | $142.62B | $77.67B | 37.16x | 4.01x | 21.40x |
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 | 21.82x | 4/4 | -$16.42B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 7.46x | 4/4 | $36.47B | $51.05 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 37.53x | 4/4 | -$39.97B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
EA EA ELECTRONIC ARTS INC. FY ended Jul 25, 2026 | $209.70 | $52.93B | $53.18B | $7.53B | $1.52B | $887.00M | 59.74x | 7.03x | 33.87x |
ME META Meta Platforms, Inc. FY ended Dec 31, 2025 | $578.02 | $1.47T | $1.48T | $200.97B | $104.99B | $60.46B | 24.61x | 7.30x | 13.99x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $513.53 | $3.81T | $3.83T | $331.84B | $207.87B | $133.75B | 28.61x | 11.49x | 18.43x |
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $266.43 | $2.87T | $3.06T | $716.92B | $142.62B | $77.67B | 37.16x | 4.01x | 21.40x |
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 | 21.82x | 4/4 | -$16.42B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 7.46x | 4/4 | $36.47B | $51.05 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 37.53x | 4/4 | -$39.97B | — | Target fundamentals do not produce a usable positive equity value. |
