Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$99.84
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
4 peers →Price / Sales
$57.18B
Price / Earnings
$70.53B
Price / Sales
$114.37B
Price / Earnings
$141.06B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$127.71B
Baseline / share
$99.84
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|---|---|---|---|---|---|---|---|---|
ABT ABBOTT LABORATORIES FY ended Jan 31, 2026 | $102.36 |
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 |
|---|---|---|---|---|---|---|
| $178.29B |
| — |
| $44.33B |
| $12.22B |
| $6.52B |
| 27.52x |
| 4.02x |
| — |
JNJ JOHNSON & JOHNSON FY ended Feb 06, 2026 | — | — | — | $94.19B | $37.95B | $26.80B | — | — | — |
SYK STRYKER CORP FY ended Jan 31, 2026 | — | — | — | $25.12B | $6.29B | $3.25B | — | — | — |
BDX BECTON DICKINSON & CO FY ended Oct 31, 2025 | $181.85 | $49.53B | — | $21.84B | $4.81B | $1.68B | 31.25x | 2.27x | — |
ABT
ABBOTT LABORATORIES
$102.36
$178.29B
—
$44.33B
$12.22B
27.52x
4.02x
—
Cap $178.29BEV —Rev $44.33BEBITDA $12.22BP/E 27.52xP/S 4.02xEV/EBITDA —
JNJ
JOHNSON & JOHNSON
—
—
—
$94.19B
$37.95B
—
—
—
Cap —EV —Rev $94.19BEBITDA $37.95BP/E —P/S —EV/EBITDA —
SYK
STRYKER CORP
—
—
—
$25.12B
$6.29B
—
—
—
Cap —EV —Rev $25.12BEBITDA $6.29BP/E —P/S —EV/EBITDA —
BDX
BECTON DICKINSON & CO
$181.85
$49.53B
—
$21.84B
$4.81B
31.25x
2.27x
—
Cap $49.53BEV —Rev $21.84BEBITDA $4.81BP/E 31.25xP/S 2.27xEV/EBITDA —
| Enterprise Multiple |
| — |
| 0/4 |
| — |
| — |
| No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 3.15x | 2/4 | $114.37B | $89.41 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.38x | 2/4 | $141.06B | $110.28 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
3.15x
Coverage
2/4
Implied equity value
$114.37B
Fair value / share
$89.41
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
29.38x
Coverage
2/4
Implied equity value
$141.06B
Fair value / share
$110.28
Included in the active peer mix.