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 |
|---|
BA BA BOEING CO FY ended Jan 23, 2026 | $209.77 | $165.80B | $218.45B | $89.46B | $4.29B | $2.24B | 84.58x | 1.85x | 50.88x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $343.80 | $356.71B | $316.71B | $45.86B | $27.61B | $8.70B | 42.24x | 7.78x | 11.12x |
HX HXL HEXCEL CORP /DE/ FY ended Jan 30, 2026 | $94.87 | $7.17B | $7.85B | $1.89B | $295.00M | $109.40M | 38.88x | 3.79x | 23.43x |
HW HWM Howmet Aerospace Inc. FY ended Feb 09, 2026 | $264.35 | $105.42B | $103.23B | $8.25B | $2.34B | $1.51B | 71.25x | 12.78x | 41.38x |
AI AIR AAR CORP FY ended Jun 30, 2026 | $133.39 | $5.32B | $4.96B | $3.31B | $313.20M | $187.70M | 27.45x | 1.61x | 12.78x |
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,183.91 | $65.44B | $91.94B | $8.83B | $4.47B | $2.07B | 36.90x | 7.41x | 20.55x |
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 EVExcluded | Enterprise Multiple | 27.65x | 6/6 | -$58.38B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.87x | 6/6 | $37.07B | $315.46 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 50.22x | 6/6 | -$107.46B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
BA BA BOEING CO FY ended Jan 23, 2026 | $209.77 | $165.80B | $218.45B | $89.46B | $4.29B | $2.24B | 84.58x | 1.85x | 50.88x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $343.80 | $356.71B | $316.71B | $45.86B | $27.61B | $8.70B | 42.24x | 7.78x | 11.12x |
HX HXL HEXCEL CORP /DE/ FY ended Jan 30, 2026 | $94.87 | $7.17B | $7.85B | $1.89B | $295.00M | $109.40M | 38.88x | 3.79x | 23.43x |
HW HWM Howmet Aerospace Inc. FY ended Feb 09, 2026 | $264.35 | $105.42B | $103.23B | $8.25B | $2.34B | $1.51B | 71.25x | 12.78x | 41.38x |
AI AIR AAR CORP FY ended Jun 30, 2026 | $133.39 | $5.32B | $4.96B | $3.31B | $313.20M | $187.70M | 27.45x | 1.61x | 12.78x |
TD TDG TransDigm Group INC FY ended Oct 31, 2025 | $1,183.91 | $65.44B | $91.94B | $8.83B | $4.47B | $2.07B | 36.90x | 7.41x | 20.55x |
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 | 27.65x | 6/6 | -$58.38B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.87x | 6/6 | $37.07B | $315.46 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 50.22x | 6/6 | -$107.46B | — | Target fundamentals do not produce a usable positive equity value. |
