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 |
|---|
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.54 | $9.62B | $15.21B | $8.56B | $1.82B | $805.00M | 12.80x | 1.12x | 6.60x |
SA SALM SALEM MEDIA GROUP, INC. /DE/ FY ended Dec 31, 2022 | $1.00 | $27.22M | $51.31M | $266.97M | $22.07M | -$3.24M | -8.33x | 0.10x | 1.36x |
EV EVC ENTRAVISION COMMUNICATIONS CORP FY ended Dec 31, 2025 | $8.07 | $742.84M | $588.38M | $447.59M | -$69.75M | -$79.17M | -9.28x | 1.66x | — |
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 EVExcluded | Enterprise Multiple | 4.12x | 2/3 | -$985.78M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.96x | 3/3 | $3.72B | $737.74 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -1.60x | 3/3 | $758.32M | $150.48 | 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 |
|---|---|---|---|---|---|---|---|---|---|
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.54 | $9.62B | $15.21B | $8.56B | $1.82B | $805.00M | 12.80x | 1.12x | 6.60x |
SA SALM SALEM MEDIA GROUP, INC. /DE/ FY ended Dec 31, 2022 | $1.00 | $27.22M | $51.31M | $266.97M | $22.07M | -$3.24M | -8.33x | 0.10x | 1.36x |
EV EVC ENTRAVISION COMMUNICATIONS CORP FY ended Dec 31, 2025 | $8.07 | $742.84M | $588.38M | $447.59M | -$69.75M | -$79.17M | -9.28x | 1.66x | — |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 4.12x | 2/3 | -$985.78M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.96x | 3/3 | $3.72B | $737.74 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -1.60x | 3/3 | $758.32M | $150.48 | Peer averages are not economically meaningful for this method. |
