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 |
|---|
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.16 | $434.19B | $452.37B | $56.65B | $12.56B | $10.18B | 43.20x | 7.66x | 32.19x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.51 | $221.88B | $267.74B | $67.54B | $17.31B | $10.59B | 21.08x | 3.29x | 12.86x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
AN ANET Arista Networks, Inc. FY ended Feb 10, 2026 | $195.64 | $246.75B | $245.68B | $9.01B | $4.32B | $3.51B | 71.14x | 27.40x | 56.81x |
NT NTAP NetApp, Inc. FY ended May 28, 2026 | $188.43 | $36.92B | $36.85B | $6.24B | $2.01B | $1.28B | 29.67x | 5.92x | 17.37x |
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 | 30.38x | 4/5 | $135.31B | $102.18 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.07x | 4/5 | $379.55B | $286.62 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 41.27x | 4/5 | $2.35B | $1.78 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CS CSCO CISCO SYSTEMS, INC. FY ended Aug 28, 2025 | $110.16 | $434.19B | $452.37B | $56.65B | $12.56B | $10.18B | 43.20x | 7.66x | 32.19x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $235.51 | $221.88B | $267.74B | $67.54B | $17.31B | $10.59B | 21.08x | 3.29x | 12.86x |
JN JNPR JUNIPER NETWORKS INC FY ended Feb 19, 2025 | — | — | — | $5.07B | $530.10M | $287.90M | — | — | — |
AN ANET Arista Networks, Inc. FY ended Feb 10, 2026 | $195.64 | $246.75B | $245.68B | $9.01B | $4.32B | $3.51B | 71.14x | 27.40x | 56.81x |
NT NTAP NetApp, Inc. FY ended May 28, 2026 | $188.43 | $36.92B | $36.85B | $6.24B | $2.01B | $1.28B | 29.67x | 5.92x | 17.37x |
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 | 30.38x | 4/5 | $135.31B | $102.18 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.07x | 4/5 | $379.55B | $286.62 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 41.27x | 4/5 | $2.35B | $1.78 | Included in the active peer mix. |
