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 |
|---|
BL BLK BlackRock, Inc. FY ended Dec 31, 2025 | $1,161.19 | $179.98B | $267.36B | $24.22B | $7.71B | $5.55B | 32.89x | 7.43x | 34.02x |
BX BX Blackstone Inc. FY ended Feb 20, 2026 | $143.01 | $107.35B | $130.50B | $14.45B | $4.79B | $3.02B | 36.95x | 7.43x | 24.86x |
AP APO Apollo Global Management, Inc. FY ended Feb 20, 2026 | $135.31 | $79.91B | $468.72B | $32.05B | $5.76B | $3.49B | 24.42x | 2.49x | 81.35x |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.21 | $17.54B | $35.56B | $4.78B | $1.28B | $808.70M | 22.57x | 3.67x | 25.93x |
AR ARES Ares Management Corp FY ended Dec 31, 2025 | $142.28 | $44.56B | $64.49B | $4.76B | $1.04B | $527.36M | — | 9.37x | 37.68x |
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 | 40.90x | 5/5 | -$72.23B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.08x | 5/5 | $118.31B | $131.81 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.21x | 4/5 | $69.24B | $77.14 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BL BLK BlackRock, Inc. FY ended Dec 31, 2025 | $1,161.19 | $179.98B | $267.36B | $24.22B | $7.71B | $5.55B | 32.89x | 7.43x | 34.02x |
BX BX Blackstone Inc. FY ended Feb 20, 2026 | $143.01 | $107.35B | $130.50B | $14.45B | $4.79B | $3.02B | 36.95x | 7.43x | 24.86x |
AP APO Apollo Global Management, Inc. FY ended Feb 20, 2026 | $135.31 | $79.91B | $468.72B | $32.05B | $5.76B | $3.49B | 24.42x | 2.49x | 81.35x |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.21 | $17.54B | $35.56B | $4.78B | $1.28B | $808.70M | 22.57x | 3.67x | 25.93x |
AR ARES Ares Management Corp FY ended Dec 31, 2025 | $142.28 | $44.56B | $64.49B | $4.76B | $1.04B | $527.36M | — | 9.37x | 37.68x |
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 | 40.90x | 5/5 | -$72.23B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.08x | 5/5 | $118.31B | $131.81 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.21x | 4/5 | $69.24B | $77.14 | Included in the active peer mix. |
