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 |
|---|
AP APH AMPHENOL CORP /DE/ FY ended Jan 31, 2026 | $160.47 | $197.86B | $204.71B | $23.09B | $6.54B | $4.27B | 48.04x | 8.57x | 29.99x |
GL GLW CORNING INC /NY FY ended Jan 30, 2026 | $151.49 | $130.38B | $137.73B | $15.63B | $3.56B | $1.60B | 82.78x | 8.34x | 38.66x |
CS CSL CARLISLE COMPANIES INC FY ended Feb 06, 2026 | $354.43 | $14.08B | $14.96B | $5.02B | $1.20B | $740.70M | 20.70x | 2.80x | 12.47x |
AP APTV Aptiv PLC FY ended Jan 30, 2026 | $45.83 | $9.52B | $17.10B | $20.40B | $2.22B | $165.00M | 61.11x | 0.47x | 7.68x |
JB JBL JABIL INC FY ended Oct 10, 2025 | $307.91 | $32.26B | $44.23B | $29.80B | $1.72B | $657.00M | 52.01x | 1.08x | 23.54x |
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 | 22.16x | 5/5 | $85.97B | $296.93 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.25x | 5/5 | $73.41B | $253.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 52.93x | 5/5 | $97.50B | $336.76 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AP APH AMPHENOL CORP /DE/ FY ended Jan 31, 2026 | $160.47 | $197.86B | $204.71B | $23.09B | $6.54B | $4.27B | 48.04x | 8.57x | 29.99x |
GL GLW CORNING INC /NY FY ended Jan 30, 2026 | $151.49 | $130.38B | $137.73B | $15.63B | $3.56B | $1.60B | 82.78x | 8.34x | 38.66x |
CS CSL CARLISLE COMPANIES INC FY ended Feb 06, 2026 | $354.43 | $14.08B | $14.96B | $5.02B | $1.20B | $740.70M | 20.70x | 2.80x | 12.47x |
AP APTV Aptiv PLC FY ended Jan 30, 2026 | $45.83 | $9.52B | $17.10B | $20.40B | $2.22B | $165.00M | 61.11x | 0.47x | 7.68x |
JB JBL JABIL INC FY ended Oct 10, 2025 | $307.91 | $32.26B | $44.23B | $29.80B | $1.72B | $657.00M | 52.01x | 1.08x | 23.54x |
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 | 22.16x | 5/5 | $85.97B | $296.93 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.25x | 5/5 | $73.41B | $253.55 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 52.93x | 5/5 | $97.50B | $336.76 | Included in the active peer mix. |
