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 |
|---|
SE SEDG SOLAREDGE TECHNOLOGIES, INC. FY ended Feb 01, 2026 | $33.51 | $2.06B | $3.06B | $1.18B | -$360.40M | -$405.45M | -4.87x | 1.74x | — |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $210.10 | $22.58B | $20.96B | $5.22B | $1.60B | $1.53B | 14.79x | 4.33x | 13.05x |
GN GNRC GENERAC HOLDINGS INC. FY ended Feb 13, 2026 | $197.29 | $11.64B | $13.45B | $4.21B | $462.79M | $159.55M | 73.34x | 2.77x | 24.86x |
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $354.81 | $1.40T | $1.38T | $94.83B | $10.45B | $3.79B | 328.53x | 14.78x | 128.52x |
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 | 56.54x | 3/4 | $15.92B | $120.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.90x | 4/4 | $8.69B | $65.97 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 102.95x | 4/4 | $17.72B | $134.45 | 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 |
|---|---|---|---|---|---|---|---|---|---|
SE SEDG SOLAREDGE TECHNOLOGIES, INC. FY ended Feb 01, 2026 | $33.51 | $2.06B | $3.06B | $1.18B | -$360.40M | -$405.45M | -4.87x | 1.74x | — |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $210.10 | $22.58B | $20.96B | $5.22B | $1.60B | $1.53B | 14.79x | 4.33x | 13.05x |
GN GNRC GENERAC HOLDINGS INC. FY ended Feb 13, 2026 | $197.29 | $11.64B | $13.45B | $4.21B | $462.79M | $159.55M | 73.34x | 2.77x | 24.86x |
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $354.81 | $1.40T | $1.38T | $94.83B | $10.45B | $3.79B | 328.53x | 14.78x | 128.52x |
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 | 56.54x | 3/4 | $15.92B | $120.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.90x | 4/4 | $8.69B | $65.97 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 102.95x | 4/4 | $17.72B | $134.45 | Included in the active peer mix. |
