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 |
|---|
DA DASH DoorDash, Inc. FY ended Dec 31, 2025 | — | — | — | $13.72B | $1.32B | $935.00M | — | — | — |
UB UBER Uber Technologies, Inc FY ended Feb 10, 2026 | $78.82 | $160.99B | $180.69B | $52.02B | $6.94B | $10.05B | 16.66x | 3.10x | 24.44x |
LY LYFT Lyft, Inc. FY ended Feb 05, 2026 | $17.70 | $6.70B | $10.06B | $6.32B | $776.00K | $2.84B | 2.60x | 1.06x | 488.25x |
TA TASK TaskUs, Inc. FY ended Dec 31, 2025 | $8.39 | $765.22M | $893.23M | $1.18B | $219.90M | $102.28M | 7.63x | 0.65x | 3.75x |
G G Genpact LTD FY ended Feb 24, 2026 | $38.02 | $6.39B | $6.30B | $5.08B | $884.80M | $552.49M | 12.15x | 1.26x | 7.11x |
CN CNXC Concentrix Corp FY ended Jan 16, 2026 | $29.38 | $1.79B | $7.40B | $9.83B | -$222.17M | -$1.28B | -1.44x | 0.18x | — |
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 | 139.63x | 4/6 | $77.62B | $335.29 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.25x | 5/6 | $4.67B | $20.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 7.52x | 5/6 | $3.36B | $14.52 | 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 |
|---|---|---|---|---|---|---|---|---|---|
DA DASH DoorDash, Inc. FY ended Dec 31, 2025 | — | — | — | $13.72B | $1.32B | $935.00M | — | — | — |
UB UBER Uber Technologies, Inc FY ended Feb 10, 2026 | $78.82 | $160.99B | $180.69B | $52.02B | $6.94B | $10.05B | 16.66x | 3.10x | 24.44x |
LY LYFT Lyft, Inc. FY ended Feb 05, 2026 | $17.70 | $6.70B | $10.06B | $6.32B | $776.00K | $2.84B | 2.60x | 1.06x | 488.25x |
TA TASK TaskUs, Inc. FY ended Dec 31, 2025 | $8.39 | $765.22M | $893.23M | $1.18B | $219.90M | $102.28M | 7.63x | 0.65x | 3.75x |
G G Genpact LTD FY ended Feb 24, 2026 | $38.02 | $6.39B | $6.30B | $5.08B | $884.80M | $552.49M | 12.15x | 1.26x | 7.11x |
CN CNXC Concentrix Corp FY ended Jan 16, 2026 | $29.38 | $1.79B | $7.40B | $9.83B | -$222.17M | -$1.28B | -1.44x | 0.18x | — |
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 | 139.63x | 4/6 | $77.62B | $335.29 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.25x | 5/6 | $4.67B | $20.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 7.52x | 5/6 | $3.36B | $14.52 | Included in the active peer mix. |
