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 |
|---|
DM DM Desktop Metal, Inc. FY ended Mar 12, 2024 | — | — | — | $189.70M | -$272.61M | -$323.27M | — | — | — |
RP RPM RPM INTERNATIONAL INC/DE/ FY ended Jul 21, 2026 | $106.65 | $13.62B | $16.98B | $7.86B | $1.19B | $661.39M | 20.63x | 1.73x | 13.05x |
JB JBL JABIL INC FY ended Oct 10, 2025 | $301.45 | $31.59B | $43.55B | $29.80B | $1.72B | $657.00M | 50.92x | 1.06x | 23.18x |
SA SANM SANMINA CORP FY ended Oct 31, 2025 | $194.01 | $10.40B | $12.40B | $8.13B | $480.87M | $245.89M | 43.50x | 1.28x | 24.92x |
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 | 17.48x | 3/4 | $1.29B | $53.79 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.36x | 3/4 | $723.58M | $30.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 38.35x | 3/4 | $814.59M | $34.05 | 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 |
|---|---|---|---|---|---|---|---|---|---|
DM DM Desktop Metal, Inc. FY ended Mar 12, 2024 | — | — | — | $189.70M | -$272.61M | -$323.27M | — | — | — |
RP RPM RPM INTERNATIONAL INC/DE/ FY ended Jul 21, 2026 | $106.65 | $13.62B | $16.98B | $7.86B | $1.19B | $661.39M | 20.63x | 1.73x | 13.05x |
JB JBL JABIL INC FY ended Oct 10, 2025 | $301.45 | $31.59B | $43.55B | $29.80B | $1.72B | $657.00M | 50.92x | 1.06x | 23.18x |
SA SANM SANMINA CORP FY ended Oct 31, 2025 | $194.01 | $10.40B | $12.40B | $8.13B | $480.87M | $245.89M | 43.50x | 1.28x | 24.92x |
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 | 17.48x | 3/4 | $1.29B | $53.79 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.36x | 3/4 | $723.58M | $30.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 38.35x | 3/4 | $814.59M | $34.05 | Included in the active peer mix. |
