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 |
|---|
FI FIS Fidelity National Information Services, Inc. FY ended Feb 20, 2026 | $41.47 | $21.39B | $24.67B | $10.68B | $1.97B | $382.00M | 56.81x | 2.00x | 10.17x |
FI FI FISERV INC FY ended Feb 13, 2026 | — | — | — | $21.19B | $8.26B | $3.48B | — | — | — |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $169.04 | $12.01B | $11.40B | $2.38B | $644.81M | $455.75M | 27.09x | 5.06x | 17.67x |
ND NDAQ NASDAQ, INC. FY ended Feb 03, 2026 | $99.34 | $55.53B | $66.03B | $8.26B | $2.92B | $1.79B | 32.15x | 6.72x | 20.19x |
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 | 16.12x | 3/4 | $28.34B | $248.51 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.59x | 3/4 | $34.34B | $301.21 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 38.68x | 3/4 | $43.49B | $381.42 | 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 |
|---|---|---|---|---|---|---|---|---|---|
FI FIS Fidelity National Information Services, Inc. FY ended Feb 20, 2026 | $41.47 | $21.39B | $24.67B | $10.68B | $1.97B | $382.00M | 56.81x | 2.00x | 10.17x |
FI FI FISERV INC FY ended Feb 13, 2026 | — | — | — | $21.19B | $8.26B | $3.48B | — | — | — |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $169.04 | $12.01B | $11.40B | $2.38B | $644.81M | $455.75M | 27.09x | 5.06x | 17.67x |
ND NDAQ NASDAQ, INC. FY ended Feb 03, 2026 | $99.34 | $55.53B | $66.03B | $8.26B | $2.92B | $1.79B | 32.15x | 6.72x | 20.19x |
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 | 16.12x | 3/4 | $28.34B | $248.51 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.59x | 3/4 | $34.34B | $301.21 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 38.68x | 3/4 | $43.49B | $381.42 | Included in the active peer mix. |
