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 |
|---|
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $266.43 | $2.87T | $3.06T | $716.92B | $142.62B | $77.67B | 37.16x | 4.01x | 21.40x |
EB EBAY EBAY INC FY ended Feb 13, 2026 | $105.62 | $47.00B | $33.65B | $11.10B | $3.15B | $2.03B | 24.34x | 4.23x | 9.56x |
PD PDD PDD Holdings Inc. FY ended Dec 31, 2025 | $85.69 | $487.88B | $445.79B | $61.75B | $17.21B | $13.99B | 36.31x | 7.90x | 25.40x |
JD JD JD.com, Inc. FY ended Dec 31, 2025 | $28.74 | $42.07B | $66.86B | $187.20B | $12.77B | $3.31B | 31.24x | 0.22x | 5.08x |
SE SE Sea Ltd FY ended Dec 31, 2025 | $119.36 | — | — | $22.94B | $2.64B | $1.58B | 47.37x | — | — |
ME MELI MERCADOLIBRE INC FY ended Feb 25, 2026 | $1,966.25 | $99.68B | $122.53B | $28.89B | $2.85B | $2.00B | 49.90x | 3.45x | 35.38x |
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 | 20.15x | 5/6 | $610.61B | $32.86 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.96x | 5/6 | $588.21B | $31.66 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 37.72x | 6/6 | $566.46B | $30.49 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $266.43 | $2.87T | $3.06T | $716.92B | $142.62B | $77.67B | 37.16x | 4.01x | 21.40x |
EB EBAY EBAY INC FY ended Feb 13, 2026 | $105.62 | $47.00B | $33.65B | $11.10B | $3.15B | $2.03B | 24.34x | 4.23x | 9.56x |
PD PDD PDD Holdings Inc. FY ended Dec 31, 2025 | $85.69 | $487.88B | $445.79B | $61.75B | $17.21B | $13.99B | 36.31x | 7.90x | 25.40x |
JD JD JD.com, Inc. FY ended Dec 31, 2025 | $28.74 | $42.07B | $66.86B | $187.20B | $12.77B | $3.31B | 31.24x | 0.22x | 5.08x |
SE SE Sea Ltd FY ended Dec 31, 2025 | $119.36 | — | — | $22.94B | $2.64B | $1.58B | 47.37x | — | — |
ME MELI MERCADOLIBRE INC FY ended Feb 25, 2026 | $1,966.25 | $99.68B | $122.53B | $28.89B | $2.85B | $2.00B | 49.90x | 3.45x | 35.38x |
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 | 20.15x | 5/6 | $610.61B | $32.86 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.96x | 5/6 | $588.21B | $31.66 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 37.72x | 6/6 | $566.46B | $30.49 | Included in the active peer mix. |
