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 |
|---|
ZI ZI ZoomInfo Technologies Inc. FY ended Jan 31, 2026 | — | — | — | $1.25B | $328.30M | $124.20M | — | — | — |
OK OKTA Okta, Inc. FY ended Jan 31, 2026 | $166.23 | $29.12B | $26.54B | $2.92B | $359.00M | $235.00M | 126.89x | 9.98x | 72.72x |
EG EGHT 8X8 INC /DE/ FY ended May 08, 2026 | $1.99 | $287.43M | $647.00M | $735.75M | $41.66M | $1.65M | 199.00x | 0.39x | 12.18x |
ZM ZM Zoom Communications, Inc. FY ended Jan 31, 2026 | $98.43 | $28.91B | $27.71B | $4.87B | $2.56B | $1.90B | 15.93x | 5.94x | 10.74x |
RN RNG RingCentral, Inc. FY ended Dec 31, 2025 | $69.38 | $2.57B | $3.96B | $2.52B | $314.83M | $43.39M | 144.54x | 1.02x | 10.60x |
HU HUBS HUBSPOT INC FY ended Feb 06, 2026 | $260.68 | $13.00B | $12.67B | $3.13B | $88.06M | $45.91M | 303.12x | 4.15x | 61.38x |
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 | 51.91x | 5/6 | $13.82B | $89.96 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.30x | 5/6 | $21.77B | $141.74 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 157.90x | 5/6 | $5.34B | $34.79 | 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 |
|---|---|---|---|---|---|---|---|---|---|
ZI ZI ZoomInfo Technologies Inc. FY ended Jan 31, 2026 | — | — | — | $1.25B | $328.30M | $124.20M | — | — | — |
OK OKTA Okta, Inc. FY ended Jan 31, 2026 | $166.23 | $29.12B | $26.54B | $2.92B | $359.00M | $235.00M | 126.89x | 9.98x | 72.72x |
EG EGHT 8X8 INC /DE/ FY ended May 08, 2026 | $1.99 | $287.43M | $647.00M | $735.75M | $41.66M | $1.65M | 199.00x | 0.39x | 12.18x |
ZM ZM Zoom Communications, Inc. FY ended Jan 31, 2026 | $98.43 | $28.91B | $27.71B | $4.87B | $2.56B | $1.90B | 15.93x | 5.94x | 10.74x |
RN RNG RingCentral, Inc. FY ended Dec 31, 2025 | $69.38 | $2.57B | $3.96B | $2.52B | $314.83M | $43.39M | 144.54x | 1.02x | 10.60x |
HU HUBS HUBSPOT INC FY ended Feb 06, 2026 | $260.68 | $13.00B | $12.67B | $3.13B | $88.06M | $45.91M | 303.12x | 4.15x | 61.38x |
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 | 51.91x | 5/6 | $13.82B | $89.96 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.30x | 5/6 | $21.77B | $141.74 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 157.90x | 5/6 | $5.34B | $34.79 | Included in the active peer mix. |
