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 |
BR BR BROADRIDGE FINANCIAL SOLUTIONS, INC. FY ended Jul 31, 2026 | $183.61 | $20.94B | $22.27B | $7.48B | $1.84B | $1.12B | 19.13x | 2.80x | 12.10x |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $168.94 | $12.00B | $11.39B | $2.38B | $644.81M | $455.75M | 27.07x | 5.05x | 17.66x |
MO MORN Morningstar, Inc. FY ended Feb 06, 2026 | $218.07 | $8.18B | $9.62B | $2.45B | $685.73M | $374.20M | 24.59x | 3.35x | 13.31x |
IO IONQ IonQ, Inc. FY ended Feb 18, 2026 | $39.00 | $14.86B | $12.39B | $130.02M | -$472.95M | -$510.38M | -21.43x | 114.29x | — |
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 | 13.39x | 4/5 | $17.07B | $72.74 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 25.50x | 5/5 | $159.93B | $681.54 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 21.23x | 5/5 | $16.92B | $72.11 | 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 |
BR BR BROADRIDGE FINANCIAL SOLUTIONS, INC. FY ended Jul 31, 2026 | $183.61 | $20.94B | $22.27B | $7.48B | $1.84B | $1.12B | 19.13x | 2.80x | 12.10x |
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 08, 2025 | $168.94 | $12.00B | $11.39B | $2.38B | $644.81M | $455.75M | 27.07x | 5.05x | 17.66x |
MO MORN Morningstar, Inc. FY ended Feb 06, 2026 | $218.07 | $8.18B | $9.62B | $2.45B | $685.73M | $374.20M | 24.59x | 3.35x | 13.31x |
IO IONQ IonQ, Inc. FY ended Feb 18, 2026 | $39.00 | $14.86B | $12.39B | $130.02M | -$472.95M | -$510.38M | -21.43x | 114.29x | — |
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 | 13.39x | 4/5 | $17.07B | $72.74 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 25.50x | 5/5 | $159.93B | $681.54 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 21.23x | 5/5 | $16.92B | $72.11 | Included in the active peer mix. |
