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 |
|---|
DB DBX DROPBOX, INC. FY ended Dec 31, 2025 | $35.70 | $10.45B | $13.32B | $2.52B | $881.00M | $508.40M | 19.19x | 4.14x | 14.35x |
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $513.53 | $3.81T | $3.83T | $331.84B | $207.87B | $133.75B | 28.61x | 11.49x | 18.43x |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
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 | 62.52x | 4/4 | $9.16B | $66.73 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.01x | 4/4 | $8.26B | $60.17 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -210.37x | 4/4 | -$24.27B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
DB DBX DROPBOX, INC. FY ended Dec 31, 2025 | $35.70 | $10.45B | $13.32B | $2.52B | $881.00M | $508.40M | 19.19x | 4.14x | 14.35x |
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $513.53 | $3.81T | $3.83T | $331.84B | $207.87B | $133.75B | 28.61x | 11.49x | 18.43x |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
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 | 62.52x | 4/4 | $9.16B | $66.73 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.01x | 4/4 | $8.26B | $60.17 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -210.37x | 4/4 | -$24.27B | — | Peer averages are not economically meaningful for this method. |
