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 |
|---|
CR CRWD CrowdStrike Holdings, Inc. FY ended Jan 31, 2026 | $218.40 | $223.63B | $219.42B | $4.81B | -$71.34M | -$162.50M | -336.00x | 46.47x | 6312.02x |
ZS ZS Zscaler, Inc. FY ended Aug 29, 2025 | $184.23 | $29.79B | $29.31B | $2.67B | $5.07M | -$41.48M | -682.33x | 11.14x | 399.21x |
OK OKTA Okta, Inc. FY ended Jan 31, 2026 | $166.23 | $29.12B | $26.54B | $2.92B | $359.00M | $235.00M | 126.89x | 9.98x | 72.72x |
CH CHKP CHECK POINT SOFTWARE TECHNOLOGIES LTD FY ended Dec 31, 2025 | $138.32 | $14.61B | $17.63B | $2.73B | $1.01B | $1.06B | 14.38x | 5.36x | 17.40x |
RP RPD Rapid7, Inc. FY ended Feb 13, 2026 | $13.29 | $895.75M | $1.45B | $859.79M | $140.38M | $23.38M | 36.92x | 1.04x | 8.75x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $109.93 | $433.28B | $451.46B | $56.65B | $12.56B | $10.18B | 43.11x | 7.65x | 32.12x |
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 | 929.13x | 5/6 | $1.74T | $2,129.91 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 13.61x | 6/6 | $125.48B | $153.96 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -132.84x | 6/6 | -$150.63B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
CR CRWD CrowdStrike Holdings, Inc. FY ended Jan 31, 2026 | $218.40 | $223.63B | $219.42B | $4.81B | -$71.34M | -$162.50M | -336.00x | 46.47x | 6312.02x |
ZS ZS Zscaler, Inc. FY ended Aug 29, 2025 | $184.23 | $29.79B | $29.31B | $2.67B | $5.07M | -$41.48M | -682.33x | 11.14x | 399.21x |
OK OKTA Okta, Inc. FY ended Jan 31, 2026 | $166.23 | $29.12B | $26.54B | $2.92B | $359.00M | $235.00M | 126.89x | 9.98x | 72.72x |
CH CHKP CHECK POINT SOFTWARE TECHNOLOGIES LTD FY ended Dec 31, 2025 | $138.32 | $14.61B | $17.63B | $2.73B | $1.01B | $1.06B | 14.38x | 5.36x | 17.40x |
RP RPD Rapid7, Inc. FY ended Feb 13, 2026 | $13.29 | $895.75M | $1.45B | $859.79M | $140.38M | $23.38M | 36.92x | 1.04x | 8.75x |
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $109.93 | $433.28B | $451.46B | $56.65B | $12.56B | $10.18B | 43.11x | 7.65x | 32.12x |
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 | 929.13x | 5/6 | $1.74T | $2,129.91 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 13.61x | 6/6 | $125.48B | $153.96 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -132.84x | 6/6 | -$150.63B | — | Peer averages are not economically meaningful for this method. |
