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 |
|---|
IN INVH Invitation Homes Inc. FY ended Feb 18, 2026 | $29.24 | $17.27B | $25.98B | $2.73B | $1.67B | $587.92M | 30.46x | 6.33x | 12.84x |
AV AVB AVALONBAY COMMUNITIES INC FY ended Jan 30, 2026 | $184.06 | $26.28B | $36.45B | $3.04B | $2.23B | $1.06B | 24.87x | 8.64x | 14.74x |
UD UDR UDR, Inc. FY ended Feb 11, 2026 | $37.12 | $12.06B | $18.36B | $1.71B | $559.41M | $377.70M | 32.85x | 7.04x | 24.22x |
ES ESS ESSEX PROPERTY TRUST, INC. FY ended Feb 13, 2026 | $284.03 | $18.25B | $25.53B | $1.89B | $1.50B | $702.77M | 27.31x | 9.67x | 14.52x |
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 | 16.73x | 4/4 | $6.44B | $17.77 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.92x | 4/4 | $9.37B | $25.85 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.87x | 4/4 | $14.82B | $40.90 | 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 |
|---|---|---|---|---|---|---|---|---|---|
IN INVH Invitation Homes Inc. FY ended Feb 18, 2026 | $29.24 | $17.27B | $25.98B | $2.73B | $1.67B | $587.92M | 30.46x | 6.33x | 12.84x |
AV AVB AVALONBAY COMMUNITIES INC FY ended Jan 30, 2026 | $184.06 | $26.28B | $36.45B | $3.04B | $2.23B | $1.06B | 24.87x | 8.64x | 14.74x |
UD UDR UDR, Inc. FY ended Feb 11, 2026 | $37.12 | $12.06B | $18.36B | $1.71B | $559.41M | $377.70M | 32.85x | 7.04x | 24.22x |
ES ESS ESSEX PROPERTY TRUST, INC. FY ended Feb 13, 2026 | $284.03 | $18.25B | $25.53B | $1.89B | $1.50B | $702.77M | 27.31x | 9.67x | 14.52x |
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 | 16.73x | 4/4 | $6.44B | $17.77 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.92x | 4/4 | $9.37B | $25.85 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.87x | 4/4 | $14.82B | $40.90 | Included in the active peer mix. |
