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 |
|---|
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $299.84 | $105.99B | $108.64B | $2.17B | $95.67M | -$102.27M | -1033.93x | 48.89x | 992.50x |
PD PD PagerDuty, Inc. FY ended Mar 10, 2026 | $13.65 | $1.07B | $1.04B | $492.55M | $32.53M | $173.37M | 7.30x | 2.18x | 22.22x |
NO NOW ServiceNow, Inc. FY ended Jan 23, 2026 | $144.71 | $149.61B | $148.81B | $13.28B | $2.92B | $1.75B | 86.65x | 11.27x | 50.62x |
DT DT Dynatrace, Inc. FY ended May 19, 2026 | $53.67 | $15.51B | $14.70B | $2.02B | $324.61M | $162.67M | 99.39x | 7.68x | 44.89x |
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 | 293.60x | 5/5 | -$9.84B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 15.51x | 5/5 | $14.82B | $87.19 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -349.47x | 5/5 | $19.55B | $115.06 | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $299.84 | $105.99B | $108.64B | $2.17B | $95.67M | -$102.27M | -1033.93x | 48.89x | 992.50x |
PD PD PagerDuty, Inc. FY ended Mar 10, 2026 | $13.65 | $1.07B | $1.04B | $492.55M | $32.53M | $173.37M | 7.30x | 2.18x | 22.22x |
NO NOW ServiceNow, Inc. FY ended Jan 23, 2026 | $144.71 | $149.61B | $148.81B | $13.28B | $2.92B | $1.75B | 86.65x | 11.27x | 50.62x |
DT DT Dynatrace, Inc. FY ended May 19, 2026 | $53.67 | $15.51B | $14.70B | $2.02B | $324.61M | $162.67M | 99.39x | 7.68x | 44.89x |
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 | 293.60x | 5/5 | -$9.84B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 15.51x | 5/5 | $14.82B | $87.19 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -349.47x | 5/5 | $19.55B | $115.06 | Peer averages are not economically meaningful for this method. |
