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 |
|---|
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
IN INTU INTUIT INC. FY ended Aug 26, 2025 | $358.06 | $97.94B | $106.55B | $18.83B | $5.77B | $3.87B | 26.19x | 5.20x | 18.46x |
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
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 | 64.26x | 4/4 | $5.99B | $120.12 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.67x | 4/4 | $17.76B | $356.16 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -207.57x | 4/4 | -$9.53B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
IN INTU INTUIT INC. FY ended Aug 26, 2025 | $358.06 | $97.94B | $106.55B | $18.83B | $5.77B | $3.87B | 26.19x | 5.20x | 18.46x |
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
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 | 64.26x | 4/4 | $5.99B | $120.12 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.67x | 4/4 | $17.76B | $356.16 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -207.57x | 4/4 | -$9.53B | — | Peer averages are not economically meaningful for this method. |
