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 |
|---|
PD PD PagerDuty, Inc. FY ended Mar 10, 2026 | $13.75 | $1.08B | $1.05B | $492.55M | $32.53M | $173.37M | 7.35x | 2.20x | 22.39x |
ES ESTC Elastic N.V. FY ended May 29, 2026 | $99.51 | $10.34B | $9.71B | $1.74B | $34.64M | $367.77M | 29.01x | 5.95x | 139.04x |
DT DT Dynatrace, Inc. FY ended May 19, 2026 | $53.63 | $15.50B | $14.69B | $2.02B | $324.61M | $162.67M | 99.31x | 7.68x | 44.85x |
ZS ZS Zscaler, Inc. FY ended Aug 29, 2025 | $185.59 | $30.01B | $29.53B | $2.67B | $5.07M | -$41.48M | -687.37x | 11.23x | 402.20x |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $299.30 | $105.80B | $108.45B | $2.17B | $95.67M | -$102.27M | -1032.07x | 48.80x | 990.75x |
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 | 1185.28x | 5/5 | $164.83B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.17x | 5/5 | $51.99B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -316.75x | 5/5 | -$34.13B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
PD PD PagerDuty, Inc. FY ended Mar 10, 2026 | $13.75 | $1.08B | $1.05B | $492.55M | $32.53M | $173.37M | 7.35x | 2.20x | 22.39x |
ES ESTC Elastic N.V. FY ended May 29, 2026 | $99.51 | $10.34B | $9.71B | $1.74B | $34.64M | $367.77M | 29.01x | 5.95x | 139.04x |
DT DT Dynatrace, Inc. FY ended May 19, 2026 | $53.63 | $15.50B | $14.69B | $2.02B | $324.61M | $162.67M | 99.31x | 7.68x | 44.85x |
ZS ZS Zscaler, Inc. FY ended Aug 29, 2025 | $185.59 | $30.01B | $29.53B | $2.67B | $5.07M | -$41.48M | -687.37x | 11.23x | 402.20x |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $299.30 | $105.80B | $108.45B | $2.17B | $95.67M | -$102.27M | -1032.07x | 48.80x | 990.75x |
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 | 1185.28x | 5/5 | $164.83B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 15.17x | 5/5 | $51.99B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -316.75x | 5/5 | -$34.13B | — | Peer averages are not economically meaningful for this method. |
