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 |
|---|
HI HIMS Hims & Hers Health, Inc. FY ended Dec 31, 2025 | $28.84 | — | — | $2.35B | $147.63M | $128.37M | 56.55x | — | — |
GD GDRX GoodRx Holdings, Inc. FY ended Dec 31, 2025 | $3.53 | $1.20B | $1.70B | $796.85M | $113.48M | $30.44M | 39.22x | 1.51x | 9.00x |
CI CI Cigna Group FY ended Jan 30, 2026 | $278.88 | $73.69B | $142.23B | $274.90B | $10.87B | $6.29B | 12.57x | 0.27x | 13.08x |
VE VEEV VEEVA SYSTEMS INC FY ended Mar 17, 2026 | $276.69 | $44.80B | $43.04B | $3.20B | $1.21B | $908.91M | 50.86x | 14.02x | 35.07x |
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 | 21.31x | 3/4 | $3.00B | $16.54 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.26x | 3/4 | $13.32B | $73.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 39.80x | 4/4 | -$7.97B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
HI HIMS Hims & Hers Health, Inc. FY ended Dec 31, 2025 | $28.84 | — | — | $2.35B | $147.63M | $128.37M | 56.55x | — | — |
GD GDRX GoodRx Holdings, Inc. FY ended Dec 31, 2025 | $3.53 | $1.20B | $1.70B | $796.85M | $113.48M | $30.44M | 39.22x | 1.51x | 9.00x |
CI CI Cigna Group FY ended Jan 30, 2026 | $278.88 | $73.69B | $142.23B | $274.90B | $10.87B | $6.29B | 12.57x | 0.27x | 13.08x |
VE VEEV VEEVA SYSTEMS INC FY ended Mar 17, 2026 | $276.69 | $44.80B | $43.04B | $3.20B | $1.21B | $908.91M | 50.86x | 14.02x | 35.07x |
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 | 21.31x | 3/4 | $3.00B | $16.54 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.26x | 3/4 | $13.32B | $73.31 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 39.80x | 4/4 | -$7.97B | — | Target fundamentals do not produce a usable positive equity value. |
