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 |
|---|
AS ASTS AST SpaceMobile, Inc. FY ended Dec 31, 2025 | $58.05 | $17.12B | $15.12B | $70.92M | -$266.66M | -$341.94M | -156.89x | 241.39x | — |
VS VSAT VIASAT INC FY ended May 08, 2026 | $67.37 | $9.28B | $10.43B | $4.64B | $1.80B | -$34.09M | -269.48x | 2.00x | 4.79x |
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $262.82 | $48.94B | $56.27B | $21.33B | $2.97B | $1.61B | 30.81x | 2.30x | 15.74x |
GS GSAT Globalstar, Inc. FY ended Dec 31, 2025 | $81.76 | $10.34B | $10.39B | $272.99M | $92.85M | -$8.65M | -545.07x | 37.87x | 85.88x |
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 | 38.81x | 3/4 | $13.16B | $124.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 70.89x | 4/4 | $61.79B | $583.15 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -235.16x | 4/4 | -$26.90B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
AS ASTS AST SpaceMobile, Inc. FY ended Dec 31, 2025 | $58.05 | $17.12B | $15.12B | $70.92M | -$266.66M | -$341.94M | -156.89x | 241.39x | — |
VS VSAT VIASAT INC FY ended May 08, 2026 | $67.37 | $9.28B | $10.43B | $4.64B | $1.80B | -$34.09M | -269.48x | 2.00x | 4.79x |
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $262.82 | $48.94B | $56.27B | $21.33B | $2.97B | $1.61B | 30.81x | 2.30x | 15.74x |
GS GSAT Globalstar, Inc. FY ended Dec 31, 2025 | $81.76 | $10.34B | $10.39B | $272.99M | $92.85M | -$8.65M | -545.07x | 37.87x | 85.88x |
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 | 38.81x | 3/4 | $13.16B | $124.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 70.89x | 4/4 | $61.79B | $583.15 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -235.16x | 4/4 | -$26.90B | — | Peer averages are not economically meaningful for this method. |
