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 |
|---|
ME META Meta Platforms, Inc. FY ended Dec 31, 2025 | $575.78 | $1.46T | $1.47T | $200.97B | $104.99B | $60.46B | 24.51x | 7.27x | 13.93x |
SN SNAP Snap Inc FY ended Dec 31, 2025 | $5.51 | $9.51B | $11.55B | $5.93B | -$383.61M | -$460.49M | -20.41x | 1.60x | — |
GO GOOGL Alphabet Inc. FY ended Dec 31, 2025 | $346.49 | $4.24T | $4.23T | $402.84B | $180.27B | $132.17B | 32.05x | 10.52x | 23.44x |
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $264.94 | $2.86T | $3.05T | $716.92B | $142.62B | $77.67B | 36.95x | 3.99x | 21.29x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $516.72 | $3.84T | $3.86T | $331.84B | $207.87B | $133.75B | 28.79x | 11.56x | 18.54x |
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 | 19.15x | 4/5 | $9.39B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.99x | 5/5 | $29.50B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 20.38x | 5/5 | $8.50B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
ME META Meta Platforms, Inc. FY ended Dec 31, 2025 | $575.78 | $1.46T | $1.47T | $200.97B | $104.99B | $60.46B | 24.51x | 7.27x | 13.93x |
SN SNAP Snap Inc FY ended Dec 31, 2025 | $5.51 | $9.51B | $11.55B | $5.93B | -$383.61M | -$460.49M | -20.41x | 1.60x | — |
GO GOOGL Alphabet Inc. FY ended Dec 31, 2025 | $346.49 | $4.24T | $4.23T | $402.84B | $180.27B | $132.17B | 32.05x | 10.52x | 23.44x |
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $264.94 | $2.86T | $3.05T | $716.92B | $142.62B | $77.67B | 36.95x | 3.99x | 21.29x |
MS MSFT MICROSOFT CORP FY ended Jul 23, 2026 | $516.72 | $3.84T | $3.86T | $331.84B | $207.87B | $133.75B | 28.79x | 11.56x | 18.54x |
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 | 19.15x | 4/5 | $9.39B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.99x | 5/5 | $29.50B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 20.38x | 5/5 | $8.50B | — | Included in the active peer mix. |
