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 |
|---|
EF EFX EQUIFAX INC FY ended Jan 30, 2026 | $196.70 | $23.11B | $27.67B | $6.07B | $1.46B | $660.30M | 36.97x | 3.80x | 16.59x |
SP SPGI S&P Global Inc. FY ended Jan 30, 2026 | $440.98 | $130.53B | $136.28B | $15.34B | $7.39B | $4.47B | 30.08x | 8.51x | 17.51x |
CX CXW CoreCivic, Inc. FY ended Feb 13, 2026 | $34.26 | $3.39B | $4.05B | $2.21B | $348.31M | $116.50M | 31.72x | 1.53x | 9.64x |
FI FICO FAIR ISAAC CORP FY ended Oct 23, 2025 | $1,167.14 | $25.21B | $28.26B | $1.99B | $919.81M | $651.95M | 43.98x | 12.66x | 27.36x |
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 | 17.85x | 4/4 | $24.39B | $126.48 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.63x | 4/4 | $30.33B | $157.31 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 35.69x | 4/4 | $16.25B | $84.30 | 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 |
|---|---|---|---|---|---|---|---|---|---|
EF EFX EQUIFAX INC FY ended Jan 30, 2026 | $196.70 | $23.11B | $27.67B | $6.07B | $1.46B | $660.30M | 36.97x | 3.80x | 16.59x |
SP SPGI S&P Global Inc. FY ended Jan 30, 2026 | $440.98 | $130.53B | $136.28B | $15.34B | $7.39B | $4.47B | 30.08x | 8.51x | 17.51x |
CX CXW CoreCivic, Inc. FY ended Feb 13, 2026 | $34.26 | $3.39B | $4.05B | $2.21B | $348.31M | $116.50M | 31.72x | 1.53x | 9.64x |
FI FICO FAIR ISAAC CORP FY ended Oct 23, 2025 | $1,167.14 | $25.21B | $28.26B | $1.99B | $919.81M | $651.95M | 43.98x | 12.66x | 27.36x |
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 | 17.85x | 4/4 | $24.39B | $126.48 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.63x | 4/4 | $30.33B | $157.31 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 35.69x | 4/4 | $16.25B | $84.30 | Included in the active peer mix. |
