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 |
|---|
UR URI UNITED RENTALS, INC. FY ended Jan 26, 2026 | $1,030.25 | $64.54B | $71.12B | $16.10B | $4.28B | $2.49B | 26.68x | 4.01x | 16.62x |
WS WSC WillScot Holdings Corp FY ended Feb 13, 2026 | $20.90 | $3.79B | $5.82B | $2.28B | $206.82M | -$52.99M | -72.07x | 1.66x | 13.50x |
GE GEO GEO GROUP INC FY ended Feb 23, 2026 | $32.28 | $4.25B | $5.84B | $2.63B | $627.51M | $254.37M | 17.74x | 1.61x | 7.48x |
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 EVExcluded | Enterprise Multiple | 11.90x | 3/3 | -$1.13B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.43x | 3/3 | $10.62B | $317.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -9.22x | 3/3 | -$9.22M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
UR URI UNITED RENTALS, INC. FY ended Jan 26, 2026 | $1,030.25 | $64.54B | $71.12B | $16.10B | $4.28B | $2.49B | 26.68x | 4.01x | 16.62x |
WS WSC WillScot Holdings Corp FY ended Feb 13, 2026 | $20.90 | $3.79B | $5.82B | $2.28B | $206.82M | -$52.99M | -72.07x | 1.66x | 13.50x |
GE GEO GEO GROUP INC FY ended Feb 23, 2026 | $32.28 | $4.25B | $5.84B | $2.63B | $627.51M | $254.37M | 17.74x | 1.61x | 7.48x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 11.90x | 3/3 | -$1.13B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.43x | 3/3 | $10.62B | $317.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -9.22x | 3/3 | -$9.22M | — | Peer averages are not economically meaningful for this method. |
