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 |
|---|
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.41 | $54.49B | $77.16B | $123.71B | $46.40B | $20.00B | 4.90x | 0.44x | 1.53x |
DI DIS Walt Disney Co FY ended Nov 05, 2025 | $106.82 | $184.44B | $205.46B | $94.43B | $14.49B | $12.40B | 15.59x | 1.95x | 12.42x |
PA PARA Paramount Global FY ended Dec 31, 2024 | $1.19 | — | — | $29.21B | -$5.18B | -$6.19B | -0.13x | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $67.22 | $67.22 | $3.61B | $17.13B | $2.66B | $1.73B | 17.51x | 0.00x | 1.16x |
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.50 | $9.61B | $15.20B | $8.56B | $1.82B | $805.00M | 12.78x | 1.12x | 6.59x |
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 | 4.60x | 4/5 | $31.01B | $12.35 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.88x | 4/5 | $32.79B | $13.06 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.13x | 5/5 | $7.36B | $2.93 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.41 | $54.49B | $77.16B | $123.71B | $46.40B | $20.00B | 4.90x | 0.44x | 1.53x |
DI DIS Walt Disney Co FY ended Nov 05, 2025 | $106.82 | $184.44B | $205.46B | $94.43B | $14.49B | $12.40B | 15.59x | 1.95x | 12.42x |
PA PARA Paramount Global FY ended Dec 31, 2024 | $1.19 | — | — | $29.21B | -$5.18B | -$6.19B | -0.13x | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $67.22 | $67.22 | $3.61B | $17.13B | $2.66B | $1.73B | 17.51x | 0.00x | 1.16x |
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.50 | $9.61B | $15.20B | $8.56B | $1.82B | $805.00M | 12.78x | 1.12x | 6.59x |
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 | 4.60x | 4/5 | $31.01B | $12.35 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.88x | 4/5 | $32.79B | $13.06 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.13x | 5/5 | $7.36B | $2.93 | Included in the active peer mix. |
