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 |
|---|
AD ADSK Autodesk, Inc. FY ended Feb 23, 2026 | $260.66 | $54.48B | $55.69B | $7.21B | $1.78B | $1.12B | 49.84x | 7.56x | 30.02x |
PT PTC PTC INC. FY ended Sep 30, 2025 | $157.15 | $17.05B | $17.95B | $2.74B | $1.07B | $734.00M | 25.85x | 6.23x | 16.32x |
OR ORCL ORACLE CORP FY ended Jun 12, 2026 | $150.85 | $434.52B | $513.68B | $67.36B | $33.45B | $17.09B | 25.87x | 6.45x | 13.76x |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
WD WDAY Workday, Inc. FY ended Jan 31, 2026 | $204.72 | $45.04B | $44.14B | $9.55B | $1.36B | $693.00M | 79.04x | 4.72x | 30.02x |
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 | 22.12x | 5/5 | -$838.21M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.00x | 5/5 | $7.94B | $52.26 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 42.68x | 5/5 | -$4.30B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
AD ADSK Autodesk, Inc. FY ended Feb 23, 2026 | $260.66 | $54.48B | $55.69B | $7.21B | $1.78B | $1.12B | 49.84x | 7.56x | 30.02x |
PT PTC PTC INC. FY ended Sep 30, 2025 | $157.15 | $17.05B | $17.95B | $2.74B | $1.07B | $734.00M | 25.85x | 6.23x | 16.32x |
OR ORCL ORACLE CORP FY ended Jun 12, 2026 | $150.85 | $434.52B | $513.68B | $67.36B | $33.45B | $17.09B | 25.87x | 6.45x | 13.76x |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
WD WDAY Workday, Inc. FY ended Jan 31, 2026 | $204.72 | $45.04B | $44.14B | $9.55B | $1.36B | $693.00M | 79.04x | 4.72x | 30.02x |
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 | 22.12x | 5/5 | -$838.21M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.00x | 5/5 | $7.94B | $52.26 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 42.68x | 5/5 | -$4.30B | — | Target fundamentals do not produce a usable positive equity value. |
