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 |
|---|
DE DE DEERE & CO FY ended Nov 28, 2025 | $620.11 | $167.20B | $232.82B | $45.68B | $10.40B | $5.03B | 33.52x | 3.66x | 16.99x |
CA CAT CATERPILLAR INC FY ended Dec 31, 2025 | $807.76 | $371.33B | $408.40B | $67.59B | $15.75B | $8.88B | 42.94x | 5.49x | 25.92x |
TE TEX TEREX CORP FY ended Feb 10, 2026 | $63.28 | $7.23B | $9.72B | $5.42B | $620.00M | $221.00M | 19.00x | 1.33x | 15.46x |
HY HY HYSTER-YALE, INC. FY ended Dec 31, 2025 | $34.06 | — | — | $3.77B | $32.00M | -$60.10M | -10.02x | — | — |
WN WNC WABASH NATIONAL Corp FY ended Feb 09, 2026 | $13.35 | $543.00M | $1.04B | $1.54B | $361.56M | $211.45M | 2.63x | 0.35x | 2.67x |
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 | 15.44x | 4/5 | $18.68B | $15.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.71x | 4/5 | $49.04B | $39.62 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 17.62x | 5/5 | $8.98B | $7.26 | 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 |
|---|---|---|---|---|---|---|---|---|---|
DE DE DEERE & CO FY ended Nov 28, 2025 | $620.11 | $167.20B | $232.82B | $45.68B | $10.40B | $5.03B | 33.52x | 3.66x | 16.99x |
CA CAT CATERPILLAR INC FY ended Dec 31, 2025 | $807.76 | $371.33B | $408.40B | $67.59B | $15.75B | $8.88B | 42.94x | 5.49x | 25.92x |
TE TEX TEREX CORP FY ended Feb 10, 2026 | $63.28 | $7.23B | $9.72B | $5.42B | $620.00M | $221.00M | 19.00x | 1.33x | 15.46x |
HY HY HYSTER-YALE, INC. FY ended Dec 31, 2025 | $34.06 | — | — | $3.77B | $32.00M | -$60.10M | -10.02x | — | — |
WN WNC WABASH NATIONAL Corp FY ended Feb 09, 2026 | $13.35 | $543.00M | $1.04B | $1.54B | $361.56M | $211.45M | 2.63x | 0.35x | 2.67x |
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 | 15.44x | 4/5 | $18.68B | $15.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.71x | 4/5 | $49.04B | $39.62 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 17.62x | 5/5 | $8.98B | $7.26 | Included in the active peer mix. |
