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 |
|---|
BK BKNG Booking Holdings Inc. FY ended Feb 10, 2026 | $205.63 | $154.51B | $169.73B | $26.92B | $5.08B | $2.55B | 1.24x | 5.74x | 26.83x |
AB ABNB Airbnb, Inc. FY ended Dec 31, 2025 | $189.56 | $112.79B | $112.24B | $12.24B | $3.17B | $2.51B | — | 9.21x | 35.42x |
DA DAL DELTA AIR LINES, INC. FY ended Jan 31, 2026 | $80.07 | $52.66B | $72.37B | $63.36B | $6.59B | $5.01B | 10.45x | 0.83x | 9.33x |
UA UAL United Airlines Holdings, Inc. FY ended Feb 05, 2026 | $110.60 | $35.90B | $56.43B | $59.07B | $5.20B | $3.35B | 10.84x | 0.61x | 8.55x |
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 | 18.87x | 4/4 | $36.30B | $317.12 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.10x | 4/4 | $60.38B | $527.45 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 7.51x | 3/4 | $9.72B | $84.92 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BK BKNG Booking Holdings Inc. FY ended Feb 10, 2026 | $205.63 | $154.51B | $169.73B | $26.92B | $5.08B | $2.55B | 1.24x | 5.74x | 26.83x |
AB ABNB Airbnb, Inc. FY ended Dec 31, 2025 | $189.56 | $112.79B | $112.24B | $12.24B | $3.17B | $2.51B | — | 9.21x | 35.42x |
DA DAL DELTA AIR LINES, INC. FY ended Jan 31, 2026 | $80.07 | $52.66B | $72.37B | $63.36B | $6.59B | $5.01B | 10.45x | 0.83x | 9.33x |
UA UAL United Airlines Holdings, Inc. FY ended Feb 05, 2026 | $110.60 | $35.90B | $56.43B | $59.07B | $5.20B | $3.35B | 10.84x | 0.61x | 8.55x |
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 | 18.87x | 4/4 | $36.30B | $317.12 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.10x | 4/4 | $60.38B | $527.45 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 7.51x | 3/4 | $9.72B | $84.92 | Included in the active peer mix. |
