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 |
|---|
SN SNOW Snowflake Inc. FY ended Mar 06, 2026 | $328.00 | $113.68B | $114.39B | $4.68B | -$1.09B | -$1.33B | -83.04x | 24.27x | — |
MD MDB MongoDB, Inc. FY ended Mar 09, 2026 | $446.62 | $35.92B | $35.03B | $2.46B | -$37.96M | -$71.15M | -507.52x | 14.58x | — |
AI AI C3.ai, Inc. FY ended Apr 30, 2026 | $10.53 | $36.85M | -$494.86M | $250.27M | -$456.25M | -$470.37M | -3.14x | 0.15x | — |
DD DDOG Datadog, Inc. FY ended Dec 31, 2025 | $236.98 | — | — | $3.43B | $139.82M | $107.74M | 764.45x | — | — |
ES ESTC Elastic N.V. FY ended May 29, 2026 | $99.91 | $10.49B | $9.86B | $1.74B | $34.64M | $367.77M | 29.13x | 6.03x | 141.13x |
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 | 178.44x | 1/5 | $306.05B | $127.37 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.26x | 4/5 | $50.38B | $20.97 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 39.98x | 5/5 | $64.96B | $27.03 | 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 |
|---|---|---|---|---|---|---|---|---|---|
SN SNOW Snowflake Inc. FY ended Mar 06, 2026 | $328.00 | $113.68B | $114.39B | $4.68B | -$1.09B | -$1.33B | -83.04x | 24.27x | — |
MD MDB MongoDB, Inc. FY ended Mar 09, 2026 | $446.62 | $35.92B | $35.03B | $2.46B | -$37.96M | -$71.15M | -507.52x | 14.58x | — |
AI AI C3.ai, Inc. FY ended Apr 30, 2026 | $10.53 | $36.85M | -$494.86M | $250.27M | -$456.25M | -$470.37M | -3.14x | 0.15x | — |
DD DDOG Datadog, Inc. FY ended Dec 31, 2025 | $236.98 | — | — | $3.43B | $139.82M | $107.74M | 764.45x | — | — |
ES ESTC Elastic N.V. FY ended May 29, 2026 | $99.91 | $10.49B | $9.86B | $1.74B | $34.64M | $367.77M | 29.13x | 6.03x | 141.13x |
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 | 178.44x | 1/5 | $306.05B | $127.37 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.26x | 4/5 | $50.38B | $20.97 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 39.98x | 5/5 | $64.96B | $27.03 | Included in the active peer mix. |
