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 |
|---|
JL JLL JONES LANG LASALLE INC FY ended Feb 13, 2026 | $378.01 | $17.39B | $23.65B | $26.12B | $1.38B | $792.10M | 23.05x | 0.67x | 15.74x |
CB CBRE CBRE GROUP, INC. FY ended Feb 10, 2026 | $150.82 | $43.67B | $57.37B | $40.55B | $1.97B | $1.16B | 39.17x | 1.08x | 23.62x |
MM MMI Marcus & Millichap, Inc. FY ended Feb 23, 2026 | $32.50 | $1.23B | $1.16B | $755.16M | $16.01M | -$1.91M | -650.00x | 1.63x | 70.28x |
CS CSGP COSTAR GROUP, INC. FY ended Feb 20, 2026 | $32.22 | $13.06B | $12.31B | $3.25B | $214.62M | $7.00M | 1611.00x | 4.02x | 49.92x |
RM RMR RMR GROUP INC. FY ended Sep 30, 2025 | — | — | — | $700.28M | $43.22M | $17.60M | — | — | — |
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 | 40.03x | 4/5 | $17.14B | $73.01 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.85x | 4/5 | $19.02B | $81.02 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 255.81x | 4/5 | $22.56B | $96.13 | 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 |
|---|---|---|---|---|---|---|---|---|---|
JL JLL JONES LANG LASALLE INC FY ended Feb 13, 2026 | $378.01 | $17.39B | $23.65B | $26.12B | $1.38B | $792.10M | 23.05x | 0.67x | 15.74x |
CB CBRE CBRE GROUP, INC. FY ended Feb 10, 2026 | $150.82 | $43.67B | $57.37B | $40.55B | $1.97B | $1.16B | 39.17x | 1.08x | 23.62x |
MM MMI Marcus & Millichap, Inc. FY ended Feb 23, 2026 | $32.50 | $1.23B | $1.16B | $755.16M | $16.01M | -$1.91M | -650.00x | 1.63x | 70.28x |
CS CSGP COSTAR GROUP, INC. FY ended Feb 20, 2026 | $32.22 | $13.06B | $12.31B | $3.25B | $214.62M | $7.00M | 1611.00x | 4.02x | 49.92x |
RM RMR RMR GROUP INC. FY ended Sep 30, 2025 | — | — | — | $700.28M | $43.22M | $17.60M | — | — | — |
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 | 40.03x | 4/5 | $17.14B | $73.01 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.85x | 4/5 | $19.02B | $81.02 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 255.81x | 4/5 | $22.56B | $96.13 | Included in the active peer mix. |
