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 |
|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $189.21 | $120.53B | $135.30B | $69.67B | $11.71B | $7.68B | 15.57x | 1.73x | 11.40x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $64.59 | $30.61B | $32.51B | $21.11B | $3.75B | $2.23B | 14.16x | 1.45x | 8.50x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.91 | $222.26B | $268.12B | $67.54B | $17.31B | $10.59B | 21.12x | 3.29x | 12.87x |
DX DXC DXC Technology Co FY ended May 01, 2026 | $11.14 | $1.78B | $6.07B | $12.64B | $1.68B | $18.00M | 111.40x | 0.14x | 3.22x |
EP EPAM EPAM Systems, Inc. FY ended Feb 10, 2026 | $113.77 | $5.87B | $5.29B | $5.46B | $631.49M | $377.68M | 16.93x | 1.08x | 7.86x |
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 | 8.65x | 5/5 | $7.74B | $46.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.54x | 5/5 | $7.81B | $46.48 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 35.84x | 5/5 | $19.80B | $117.83 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $189.21 | $120.53B | $135.30B | $69.67B | $11.71B | $7.68B | 15.57x | 1.73x | 11.40x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $64.59 | $30.61B | $32.51B | $21.11B | $3.75B | $2.23B | 14.16x | 1.45x | 8.50x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.91 | $222.26B | $268.12B | $67.54B | $17.31B | $10.59B | 21.12x | 3.29x | 12.87x |
DX DXC DXC Technology Co FY ended May 01, 2026 | $11.14 | $1.78B | $6.07B | $12.64B | $1.68B | $18.00M | 111.40x | 0.14x | 3.22x |
EP EPAM EPAM Systems, Inc. FY ended Feb 10, 2026 | $113.77 | $5.87B | $5.29B | $5.46B | $631.49M | $377.68M | 16.93x | 1.08x | 7.86x |
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 | 8.65x | 5/5 | $7.74B | $46.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.54x | 5/5 | $7.81B | $46.48 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 35.84x | 5/5 | $19.80B | $117.83 | Included in the active peer mix. |
