Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
—
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
6 peers →Price / Sales
$1.75T
Price / Earnings
$1.07T
Price / Sales
$3.50T
Price / Earnings
$2.15T
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$2.82T
Baseline / share
—
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
AAPL Apple Inc. FY ended Oct 17, 2025 | — | — | — | $416.16B | $145.86B | $112.01B | — | — | — |
AMZN AMAZON COM INC FY ended Jan 28, 2026 | — | — | — | $716.92B | $142.62B | $77.67B | — | — | — |
NVDA NVIDIA CORP FY ended Feb 20, 2026 | $213.90 | $5.15T | — | $215.94B | $144.60B | $120.07B | 43.65x | 23.87x | — |
GOOGL Alphabet Inc. FY ended Dec 31, 2025 | — | — | — | $402.84B | $180.27B | $132.17B | — | — | — |
MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $490.30 | $3.64T | — | $331.84B | $207.87B | $133.75B | 27.31x | 10.97x | — |
SNAP Snap Inc FY ended Dec 31, 2025 | — | — | — | $5.93B | -$383.61M | -$460.49M | — | — | — |
AAPL
Apple Inc.
—
—
—
$416.16B
$145.86B
—
—
—
Cap —EV —Rev $416.16BEBITDA $145.86BP/E —P/S —EV/EBITDA —
AMZN
AMAZON COM INC
—
—
—
$716.92B
$142.62B
—
—
—
Cap —EV —Rev $716.92BEBITDA $142.62BP/E —P/S —EV/EBITDA —
NVDA
NVIDIA CORP
$213.90
$5.15T
—
$215.94B
$144.60B
43.65x
23.87x
—
Cap $5.15TEV —Rev $215.94BEBITDA $144.60BP/E 43.65xP/S 23.87xEV/EBITDA —
GOOGL
Alphabet Inc.
—
—
—
$402.84B
$180.27B
—
—
—
Cap —EV —Rev $402.84BEBITDA $180.27BP/E —P/S —EV/EBITDA —
MSFT
MICROSOFT CORP
$490.30
$3.64T
—
$331.84B
$207.87B
27.31x
10.97x
—
Cap $3.64TEV —Rev $331.84BEBITDA $207.87BP/E 27.31xP/S 10.97xEV/EBITDA —
SNAP
Snap Inc
—
—
—
$5.93B
-$383.61M
—
—
—
Cap —EV —Rev $5.93BEBITDA -$383.61MP/E —P/S —EV/EBITDA —
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 | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 17.42x | 2/6 | $3.50T | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 35.48x | 2/6 | $2.15T | — | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
17.42x
Coverage
2/6
Implied equity value
$3.50T
Fair value / share
—
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
35.48x
Coverage
2/6
Implied equity value
$2.15T
Fair value / share
—
Included in the active peer mix.
