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 |
|---|
CB CBRE CBRE GROUP, INC. FY ended Feb 10, 2026 | $150.82 | $43.67B | $57.37B | $40.55B | $1.97B | $1.16B | 39.17x | 1.08x | 23.62x |
JL JLL JONES LANG LASALLE INC FY ended Feb 13, 2026 | $378.01 | $17.39B | $23.65B | $26.12B | $1.38B | $792.10M | 23.05x | 0.67x | 15.74x |
CO COMP Compass, Inc. FY ended Feb 23, 2026 | $10.97 | $8.31B | $8.59B | $6.96B | $63.90M | -$58.50M | -109.70x | 1.19x | 121.85x |
AZ AZEK AZEK Co Inc. FY ended Sep 30, 2024 | — | — | — | $1.44B | $389.88M | $153.38M | — | — | — |
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 | 54.35x | 3/4 | $942.33M | $24.88 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.98x | 3/4 | $739.21M | $19.52 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -15.83x | 3/4 | $30.21M | $0.80 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CB CBRE CBRE GROUP, INC. FY ended Feb 10, 2026 | $150.82 | $43.67B | $57.37B | $40.55B | $1.97B | $1.16B | 39.17x | 1.08x | 23.62x |
JL JLL JONES LANG LASALLE INC FY ended Feb 13, 2026 | $378.01 | $17.39B | $23.65B | $26.12B | $1.38B | $792.10M | 23.05x | 0.67x | 15.74x |
CO COMP Compass, Inc. FY ended Feb 23, 2026 | $10.97 | $8.31B | $8.59B | $6.96B | $63.90M | -$58.50M | -109.70x | 1.19x | 121.85x |
AZ AZEK AZEK Co Inc. FY ended Sep 30, 2024 | — | — | — | $1.44B | $389.88M | $153.38M | — | — | — |
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 | 54.35x | 3/4 | $942.33M | $24.88 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.98x | 3/4 | $739.21M | $19.52 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -15.83x | 3/4 | $30.21M | $0.80 | Peer averages are not economically meaningful for this method. |
