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 |
|---|
GD GDDY GoDaddy Inc. FY ended Feb 20, 2026 | $97.70 | $12.37B | $15.31B | $4.95B | $1.31B | $875.00M | 15.71x | 2.50x | 10.54x |
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
HU HUBS HUBSPOT INC FY ended Feb 06, 2026 | $260.68 | $13.00B | $12.67B | $3.13B | $88.06M | $45.91M | 303.12x | 4.15x | 61.38x |
OT OTEX OPEN TEXT CORP FY ended Jul 31, 2026 | — | — | — | $5.25B | $1.47B | $643.02M | — | — | — |
AK AKAM AKAMAI TECHNOLOGIES INC FY ended Feb 16, 2026 | $107.47 | $15.45B | $19.97B | $4.21B | $1.33B | $452.03M | 35.01x | 3.67x | 14.70x |
CR CRTO Criteo S.A. FY ended Feb 19, 2026 | $17.46 | $855.50M | $1.38B | $1.94B | $323.34M | $144.60M | 6.61x | 0.44x | 4.14x |
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 EVExcluded | Enterprise Multiple | 42.58x | 4/6 | -$542.28M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.69x | 4/6 | $5.36B | $97.50 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 104.62x | 5/6 | $5.30B | $96.36 | 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 |
|---|---|---|---|---|---|---|---|---|---|
GD GDDY GoDaddy Inc. FY ended Feb 20, 2026 | $97.70 | $12.37B | $15.31B | $4.95B | $1.31B | $875.00M | 15.71x | 2.50x | 10.54x |
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
HU HUBS HUBSPOT INC FY ended Feb 06, 2026 | $260.68 | $13.00B | $12.67B | $3.13B | $88.06M | $45.91M | 303.12x | 4.15x | 61.38x |
OT OTEX OPEN TEXT CORP FY ended Jul 31, 2026 | — | — | — | $5.25B | $1.47B | $643.02M | — | — | — |
AK AKAM AKAMAI TECHNOLOGIES INC FY ended Feb 16, 2026 | $107.47 | $15.45B | $19.97B | $4.21B | $1.33B | $452.03M | 35.01x | 3.67x | 14.70x |
CR CRTO Criteo S.A. FY ended Feb 19, 2026 | $17.46 | $855.50M | $1.38B | $1.94B | $323.34M | $144.60M | 6.61x | 0.44x | 4.14x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 42.58x | 4/6 | -$542.28M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.69x | 4/6 | $5.36B | $97.50 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 104.62x | 5/6 | $5.30B | $96.36 | Included in the active peer mix. |
