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 |
|---|
WL WLFC WILLIS LEASE FINANCE CORP FY ended Mar 06, 2026 | $53.42 | $1.13B | $3.22B | $730.24M | $352.89M | $113.76M | 3.47x | 1.55x | 6.64x |
AL AL AIR LEASE CORP FY ended Apr 30, 2026 | — | — | — | $3.02B | $3.30B | $1.09B | — | — | — |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $342.58 | $355.45B | $315.45B | $45.86B | $27.61B | $8.70B | 42.09x | 7.75x | 11.07x |
SP SPR Spirit AeroSystems Holdings, Inc. FY ended Jan 16, 2025 | — | — | — | $6.32B | -$1.82B | -$2.14B | — | — | — |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.09 | $17.49B | $35.52B | $4.78B | $1.28B | $808.70M | 22.52x | 3.66x | 25.90x |
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 | 25.05x | 4/6 | $174.90B | $1,048.10 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.70x | 4/6 | $31.54B | $188.98 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 38.17x | 4/6 | $143.16B | $857.89 | 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 |
|---|---|---|---|---|---|---|---|---|---|
WL WLFC WILLIS LEASE FINANCE CORP FY ended Mar 06, 2026 | $53.42 | $1.13B | $3.22B | $730.24M | $352.89M | $113.76M | 3.47x | 1.55x | 6.64x |
AL AL AIR LEASE CORP FY ended Apr 30, 2026 | — | — | — | $3.02B | $3.30B | $1.09B | — | — | — |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
GE GE GENERAL ELECTRIC CO FY ended Jan 15, 2026 | $342.58 | $355.45B | $315.45B | $45.86B | $27.61B | $8.70B | 42.09x | 7.75x | 11.07x |
SP SPR Spirit AeroSystems Holdings, Inc. FY ended Jan 16, 2025 | — | — | — | $6.32B | -$1.82B | -$2.14B | — | — | — |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.09 | $17.49B | $35.52B | $4.78B | $1.28B | $808.70M | 22.52x | 3.66x | 25.90x |
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 | 25.05x | 4/6 | $174.90B | $1,048.10 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.70x | 4/6 | $31.54B | $188.98 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 38.17x | 4/6 | $143.16B | $857.89 | Included in the active peer mix. |
