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 |
|---|
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.46 | $435.37B | $453.55B | $56.65B | $12.56B | $10.18B | 43.32x | 7.68x | 32.27x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
CI CIEN CIENA CORP FY ended Dec 05, 2025 | $382.84 | $54.19B | $55.11B | $4.77B | $374.20M | $123.34M | 450.40x | 11.36x | 118.87x |
HP HPE Hewlett Packard Enterprise Co FY ended Dec 10, 2025 | $52.65 | $69.72B | $41.48B | $34.30B | $3.52B | $57.00M | -1316.25x | 2.03x | 9.13x |
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 | 54.13x | 3/4 | $235.15B | $186.45 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.03x | 3/4 | $63.28B | $50.17 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -274.18x | 3/4 | -$962.75B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.46 | $435.37B | $453.55B | $56.65B | $12.56B | $10.18B | 43.32x | 7.68x | 32.27x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
CI CIEN CIENA CORP FY ended Dec 05, 2025 | $382.84 | $54.19B | $55.11B | $4.77B | $374.20M | $123.34M | 450.40x | 11.36x | 118.87x |
HP HPE Hewlett Packard Enterprise Co FY ended Dec 10, 2025 | $52.65 | $69.72B | $41.48B | $34.30B | $3.52B | $57.00M | -1316.25x | 2.03x | 9.13x |
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 | 54.13x | 3/4 | $235.15B | $186.45 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 7.03x | 3/4 | $63.28B | $50.17 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -274.18x | 3/4 | -$962.75B | — | Peer averages are not economically meaningful for this method. |
