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 |
|---|
EN ENPH Enphase Energy, Inc. FY ended Feb 05, 2026 | $37.25 | $4.91B | $5.19B | $1.47B | $286.64M | $172.13M | 28.88x | 3.33x | 18.11x |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $204.46 | $21.97B | $20.35B | $5.22B | $1.60B | $1.53B | 14.39x | 4.21x | 12.68x |
NX NXT Nextracker Inc. FY ended Mar 31, 2026 | $85.44 | $11.67B | $11.54B | $3.56B | $754.71M | $585.88M | 22.25x | 3.28x | 15.27x |
CS CSIQ Canadian Solar Inc. FY ended Dec 31, 2025 | $13.14 | $891.03M | $8.39B | $5.60B | $446.72M | -$183.76M | -5.26x | 0.16x | 13.55x |
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 | 15.94x | 4/4 | -$6.74B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.74x | 4/4 | $3.25B | $52.84 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.06x | 4/4 | -$6.11B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
EN ENPH Enphase Energy, Inc. FY ended Feb 05, 2026 | $37.25 | $4.91B | $5.19B | $1.47B | $286.64M | $172.13M | 28.88x | 3.33x | 18.11x |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $204.46 | $21.97B | $20.35B | $5.22B | $1.60B | $1.53B | 14.39x | 4.21x | 12.68x |
NX NXT Nextracker Inc. FY ended Mar 31, 2026 | $85.44 | $11.67B | $11.54B | $3.56B | $754.71M | $585.88M | 22.25x | 3.28x | 15.27x |
CS CSIQ Canadian Solar Inc. FY ended Dec 31, 2025 | $13.14 | $891.03M | $8.39B | $5.60B | $446.72M | -$183.76M | -5.26x | 0.16x | 13.55x |
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 | 15.94x | 4/4 | -$6.74B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.74x | 4/4 | $3.25B | $52.84 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.06x | 4/4 | -$6.11B | — | Target fundamentals do not produce a usable positive equity value. |
