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 |
|---|
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.95 | $52.00B | $121.51B | $187.27B | $3.63B | -$8.16B | -6.77x | 0.28x | 17.04x |
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 |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $16.80 | $22.88B | $22.48B | $5.39B | -$2.68B | -$3.65B | -5.47x | 4.25x | — |
LC LCID Lucid Group, Inc. FY ended Feb 18, 2026 | $5.09 | $2.01B | $2.80B | $1.35B | -$2.68B | -$2.70B | -0.42x | 1.48x | — |
NK NKLA Nikola Corp FY ended Oct 07, 2025 | — | — | — | $50.83M | -$894.10M | -$958.23M | — | — | — |
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 | 75.15x | 2/5 | $790.60B | $901.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.20x | 4/5 | $961.39B | $1,095.66 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 78.97x | 4/5 | $212.97B | $242.71 | 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 |
|---|---|---|---|---|---|---|---|---|---|
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.95 | $52.00B | $121.51B | $187.27B | $3.63B | -$8.16B | -6.77x | 0.28x | 17.04x |
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 |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $16.80 | $22.88B | $22.48B | $5.39B | -$2.68B | -$3.65B | -5.47x | 4.25x | — |
LC LCID Lucid Group, Inc. FY ended Feb 18, 2026 | $5.09 | $2.01B | $2.80B | $1.35B | -$2.68B | -$2.70B | -0.42x | 1.48x | — |
NK NKLA Nikola Corp FY ended Oct 07, 2025 | — | — | — | $50.83M | -$894.10M | -$958.23M | — | — | — |
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 | 75.15x | 2/5 | $790.60B | $901.02 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.20x | 4/5 | $961.39B | $1,095.66 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 78.97x | 4/5 | $212.97B | $242.71 | Included in the active peer mix. |
