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 |
|---|
DO DOCU DOCUSIGN, INC. FY ended Feb 28, 2026 | $64.00 | $12.22B | $11.89B | $3.22B | $470.30M | $309.09M | 43.24x | 3.80x | 21.74x |
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 |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $299.84 | $105.99B | $108.64B | $2.17B | $95.67M | -$102.27M | -1033.93x | 48.89x | 992.50x |
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 | 296.04x | 4/4 | $257.94B | $881.24 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.87x | 4/4 | $40.02B | $136.73 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -239.33x | 4/4 | -$121.67B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
DO DOCU DOCUSIGN, INC. FY ended Feb 28, 2026 | $64.00 | $12.22B | $11.89B | $3.22B | $470.30M | $309.09M | 43.24x | 3.80x | 21.74x |
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 |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $299.84 | $105.99B | $108.64B | $2.17B | $95.67M | -$102.27M | -1033.93x | 48.89x | 992.50x |
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 | 296.04x | 4/4 | $257.94B | $881.24 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.87x | 4/4 | $40.02B | $136.73 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -239.33x | 4/4 | -$121.67B | — | Peer averages are not economically meaningful for this method. |
