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 |
|---|
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
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 |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
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 |
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 | 15.20x | 3/4 | -$80.24M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.47x | 3/4 | $1.87B | $22.59 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 59.70x | 4/4 | -$1.15B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
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 |
AD ADBE ADOBE INC. FY ended Jan 09, 2026 | $291.52 | $115.88B | $118.56B | $23.77B | $9.16B | $7.13B | 17.46x | 4.88x | 12.61x |
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 |
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 | 15.20x | 3/4 | -$80.24M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.47x | 3/4 | $1.87B | $22.59 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 59.70x | 4/4 | -$1.15B | — | Target fundamentals do not produce a usable positive equity value. |
