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 |
|---|
PC PCTY Paylocity Holding Corp FY ended Jul 29, 2026 | $157.93 | $8.38B | $11.31B | $1.77B | $434.17M | $269.74M | 32.10x | 4.73x | 26.03x |
PA PAYC Paycom Software, Inc. FY ended Feb 10, 2026 | $238.53 | $10.75B | $15.54B | $2.05B | $631.60M | $453.40M | 29.52x | 5.24x | 20.88x |
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $287.48 | $114.21B | $157.92B | $21.95B | $6.57B | $4.41B | 26.28x | 5.20x | 22.52x |
WE WEX WEX Inc. FY ended Feb 06, 2026 | $197.32 | $6.72B | $10.28B | $2.66B | $881.99M | $304.10M | 23.30x | 2.53x | 7.59x |
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 | 21.44x | 4/4 | $9.91B | $119.84 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.43x | 4/4 | $5.81B | $70.27 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.80x | 4/4 | $5.98B | $72.32 | 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 |
|---|---|---|---|---|---|---|---|---|---|
PC PCTY Paylocity Holding Corp FY ended Jul 29, 2026 | $157.93 | $8.38B | $11.31B | $1.77B | $434.17M | $269.74M | 32.10x | 4.73x | 26.03x |
PA PAYC Paycom Software, Inc. FY ended Feb 10, 2026 | $238.53 | $10.75B | $15.54B | $2.05B | $631.60M | $453.40M | 29.52x | 5.24x | 20.88x |
AD ADP AUTOMATIC DATA PROCESSING INC FY ended Jul 31, 2026 | $287.48 | $114.21B | $157.92B | $21.95B | $6.57B | $4.41B | 26.28x | 5.20x | 22.52x |
WE WEX WEX Inc. FY ended Feb 06, 2026 | $197.32 | $6.72B | $10.28B | $2.66B | $881.99M | $304.10M | 23.30x | 2.53x | 7.59x |
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 | 21.44x | 4/4 | $9.91B | $119.84 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.43x | 4/4 | $5.81B | $70.27 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.80x | 4/4 | $5.98B | $72.32 | Included in the active peer mix. |
