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 |
|---|
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.78 | $14.01M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.91x | 0.00x | 3.47x |
NF NFLX NETFLIX INC FY ended Dec 31, 2025 | $81.39 | $338.90B | $352.64B | $45.18B | $13.42B | $10.98B | 32.17x | 7.50x | 24.94x |
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.43 | $9.58B | $15.17B | $8.56B | $1.82B | $805.00M | 12.75x | 1.12x | 6.58x |
RU RUM Rumble Inc. FY ended Dec 31, 2025 | $9.43 | $2.57B | $1.97B | $100.62M | -$67.20M | -$81.83M | -29.47x | 25.54x | — |
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 | 10.44x | 3/4 | $21.84B | $106.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 8.54x | 4/4 | $146.80B | $713.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 3.64x | 4/4 | $8.04B | $39.07 | 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 |
|---|---|---|---|---|---|---|---|---|---|
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.78 | $14.01M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.91x | 0.00x | 3.47x |
NF NFLX NETFLIX INC FY ended Dec 31, 2025 | $81.39 | $338.90B | $352.64B | $45.18B | $13.42B | $10.98B | 32.17x | 7.50x | 24.94x |
SI SIRI SIRIUS XM HOLDINGS INC. FY ended Feb 03, 2026 | $28.43 | $9.58B | $15.17B | $8.56B | $1.82B | $805.00M | 12.75x | 1.12x | 6.58x |
RU RUM Rumble Inc. FY ended Dec 31, 2025 | $9.43 | $2.57B | $1.97B | $100.62M | -$67.20M | -$81.83M | -29.47x | 25.54x | — |
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 | 10.44x | 3/4 | $21.84B | $106.09 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 8.54x | 4/4 | $146.80B | $713.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 3.64x | 4/4 | $8.04B | $39.07 | Included in the active peer mix. |
