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 |
|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $191.27 | $121.84B | $136.61B | $69.67B | $11.71B | $7.68B | 15.74x | 1.75x | 11.51x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $65.23 | $30.91B | $32.81B | $21.11B | $3.75B | $2.23B | 14.30x | 1.46x | 8.58x |
GD GDYN GRID DYNAMICS HOLDINGS, INC. FY ended Feb 27, 2026 | $8.01 | $649.83M | $341.49M | $411.83M | $35.40M | $9.67M | 72.82x | 1.58x | 8.42x |
DA DAVA Endava plc FY ended Jun 30, 2025 | — | — | — | $772.26M | $21.21M | $21.21M | — | — | — |
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 | 9.21x | 3/4 | $6.39B | $123.96 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.60x | 3/4 | $8.72B | $168.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 34.29x | 3/4 | $12.95B | $251.03 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $191.27 | $121.84B | $136.61B | $69.67B | $11.71B | $7.68B | 15.74x | 1.75x | 11.51x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $65.23 | $30.91B | $32.81B | $21.11B | $3.75B | $2.23B | 14.30x | 1.46x | 8.58x |
GD GDYN GRID DYNAMICS HOLDINGS, INC. FY ended Feb 27, 2026 | $8.01 | $649.83M | $341.49M | $411.83M | $35.40M | $9.67M | 72.82x | 1.58x | 8.42x |
DA DAVA Endava plc FY ended Jun 30, 2025 | — | — | — | $772.26M | $21.21M | $21.21M | — | — | — |
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 | 9.21x | 3/4 | $6.39B | $123.96 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.60x | 3/4 | $8.72B | $168.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 34.29x | 3/4 | $12.95B | $251.03 | Included in the active peer mix. |
