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 |
|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $189.61 | $120.78B | $135.55B | $69.67B | $11.71B | $7.68B | 15.61x | 1.73x | 11.42x |
IC ICFI ICF International, Inc. FY ended Feb 20, 2026 | $90.45 | $1.62B | $2.33B | $1.87B | $137.19M | $91.59M | 18.27x | 0.87x | 13.89x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.54 | $221.91B | $267.77B | $67.54B | $17.31B | $10.59B | 21.09x | 3.29x | 12.86x |
LD LDOS Leidos Holdings, Inc. FY ended Feb 10, 2026 | $139.86 | $17.55B | $20.95B | $17.17B | $2.37B | $1.45B | 12.55x | 1.02x | 7.74x |
SA SAIC Science Applications International Corp FY ended Mar 06, 2026 | $127.47 | $5.39B | $7.82B | $7.26B | $656.00M | $358.00M | 16.55x | 0.74x | 10.24x |
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 | 10.41x | 5/5 | $8.97B | $74.54 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.53x | 5/5 | $17.16B | $142.67 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.81x | 5/5 | $14.31B | $118.96 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $189.61 | $120.78B | $135.55B | $69.67B | $11.71B | $7.68B | 15.61x | 1.73x | 11.42x |
IC ICFI ICF International, Inc. FY ended Feb 20, 2026 | $90.45 | $1.62B | $2.33B | $1.87B | $137.19M | $91.59M | 18.27x | 0.87x | 13.89x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.54 | $221.91B | $267.77B | $67.54B | $17.31B | $10.59B | 21.09x | 3.29x | 12.86x |
LD LDOS Leidos Holdings, Inc. FY ended Feb 10, 2026 | $139.86 | $17.55B | $20.95B | $17.17B | $2.37B | $1.45B | 12.55x | 1.02x | 7.74x |
SA SAIC Science Applications International Corp FY ended Mar 06, 2026 | $127.47 | $5.39B | $7.82B | $7.26B | $656.00M | $358.00M | 16.55x | 0.74x | 10.24x |
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 | 10.41x | 5/5 | $8.97B | $74.54 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.53x | 5/5 | $17.16B | $142.67 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.81x | 5/5 | $14.31B | $118.96 | Included in the active peer mix. |
