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 |
|---|
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $61.98 | $58.65B | $90.68B | $5.75B | $1.97B | $1.06B | 52.97x | 10.20x | 29.53x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.20 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.36x | 12.67x | 28.59x |
GT GTY GETTY REALTY CORP /MD/ FY ended Feb 12, 2026 | $32.87 | $2.04B | $3.11B | $221.73M | $125.57M | $79.19M | 24.35x | 9.18x | 18.16x |
EP EPRT ESSENTIAL PROPERTIES REALTY TRUST, INC. FY ended Feb 11, 2026 | $30.37 | $6.57B | $9.16B | $561.22M | $311.74M | $253.01M | 23.73x | 11.70x | 22.22x |
ST STAG STAG Industrial, Inc. FY ended Feb 10, 2026 | $37.18 | $7.11B | $10.63B | $845.18M | $430.69M | $273.52M | -60.95x | 8.41x | 18.90x |
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 | 23.64x | 5/5 | $2.62B | $23.91 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.43x | 5/5 | $3.07B | $27.96 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.29x | 5/5 | $1.83B | $16.68 | 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 |
|---|---|---|---|---|---|---|---|---|---|
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $61.98 | $58.65B | $90.68B | $5.75B | $1.97B | $1.06B | 52.97x | 10.20x | 29.53x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.20 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.36x | 12.67x | 28.59x |
GT GTY GETTY REALTY CORP /MD/ FY ended Feb 12, 2026 | $32.87 | $2.04B | $3.11B | $221.73M | $125.57M | $79.19M | 24.35x | 9.18x | 18.16x |
EP EPRT ESSENTIAL PROPERTIES REALTY TRUST, INC. FY ended Feb 11, 2026 | $30.37 | $6.57B | $9.16B | $561.22M | $311.74M | $253.01M | 23.73x | 11.70x | 22.22x |
ST STAG STAG Industrial, Inc. FY ended Feb 10, 2026 | $37.18 | $7.11B | $10.63B | $845.18M | $430.69M | $273.52M | -60.95x | 8.41x | 18.90x |
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 | 23.64x | 5/5 | $2.62B | $23.91 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 10.43x | 5/5 | $3.07B | $27.96 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.29x | 5/5 | $1.83B | $16.68 | Included in the active peer mix. |
