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 |
|---|
DD DDOG Datadog, Inc. FY ended Dec 31, 2025 | $236.98 | — | — | $3.43B | $139.82M | $107.74M | 764.45x | — | — |
MD MDB MongoDB, Inc. FY ended Mar 09, 2026 | $446.62 | $35.92B | $35.03B | $2.46B | -$37.96M | -$71.15M | -507.52x | 14.58x | — |
PL PLTR Palantir Technologies Inc. FY ended Dec 31, 2025 | $186.29 | $447.64B | $441.85B | $4.48B | $1.68B | $1.63B | 295.70x | 100.02x | 262.58x |
ES ESTC Elastic N.V. FY ended May 29, 2026 | $99.91 | $10.49B | $9.86B | $1.74B | $34.64M | $367.77M | 29.13x | 6.03x | 141.13x |
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 | 222.22x | 2/4 | -$243.84B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 40.21x | 3/4 | $188.34B | $543.40 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 145.44x | 4/4 | -$193.67B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
DD DDOG Datadog, Inc. FY ended Dec 31, 2025 | $236.98 | — | — | $3.43B | $139.82M | $107.74M | 764.45x | — | — |
MD MDB MongoDB, Inc. FY ended Mar 09, 2026 | $446.62 | $35.92B | $35.03B | $2.46B | -$37.96M | -$71.15M | -507.52x | 14.58x | — |
PL PLTR Palantir Technologies Inc. FY ended Dec 31, 2025 | $186.29 | $447.64B | $441.85B | $4.48B | $1.68B | $1.63B | 295.70x | 100.02x | 262.58x |
ES ESTC Elastic N.V. FY ended May 29, 2026 | $99.91 | $10.49B | $9.86B | $1.74B | $34.64M | $367.77M | 29.13x | 6.03x | 141.13x |
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 | 222.22x | 2/4 | -$243.84B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 40.21x | 3/4 | $188.34B | $543.40 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 145.44x | 4/4 | -$193.67B | — | Target fundamentals do not produce a usable positive equity value. |
