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 |
|---|
EB EBAY EBAY INC FY ended Feb 13, 2026 | $105.62 | $47.00B | $33.65B | $11.10B | $3.15B | $2.03B | 24.34x | 4.23x | 9.56x |
PD PDD PDD Holdings Inc. FY ended Dec 31, 2025 | $85.69 | $487.88B | $445.79B | $61.75B | $17.21B | $13.99B | 36.31x | 7.90x | 25.40x |
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
W W Wayfair Inc. FY ended Dec 31, 2025 | $103.76 | $13.59B | $16.70B | $12.46B | -$138.00M | -$313.00M | -42.52x | 1.09x | 70.00x |
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
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 | 4202.89x | 4/5 | $1.52T | $16,583.15 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.31x | 4/5 | $9.53B | $103.88 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 45.10x | 5/5 | $7.35B | $80.09 | 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 |
|---|---|---|---|---|---|---|---|---|---|
EB EBAY EBAY INC FY ended Feb 13, 2026 | $105.62 | $47.00B | $33.65B | $11.10B | $3.15B | $2.03B | 24.34x | 4.23x | 9.56x |
PD PDD PDD Holdings Inc. FY ended Dec 31, 2025 | $85.69 | $487.88B | $445.79B | $61.75B | $17.21B | $13.99B | 36.31x | 7.90x | 25.40x |
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
W W Wayfair Inc. FY ended Dec 31, 2025 | $103.76 | $13.59B | $16.70B | $12.46B | -$138.00M | -$313.00M | -42.52x | 1.09x | 70.00x |
CH CHWY Chewy, Inc. FY ended Feb 01, 2026 | $23.26 | $2.33K | $1.56B | $12.60B | $356.42M | $222.80M | 44.73x | 0.00x | 3.93x |
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 | 4202.89x | 4/5 | $1.52T | $16,583.15 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.31x | 4/5 | $9.53B | $103.88 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 45.10x | 5/5 | $7.35B | $80.09 | Included in the active peer mix. |
