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 |
|---|
UH UHAL U-Haul Holding Co /NV/ FY ended Mar 31, 2026 | $68.59 | $1.34B | $7.90B | $6.04B | $1.66B | $83.13M | — | 0.22x | 4.71x |
PA PAG PENSKE AUTOMOTIVE GROUP, INC. FY ended Feb 20, 2026 | $217.01 | $14.25B | $20.64B | $31.81B | $1.48B | $935.40M | 15.36x | 0.45x | 11.78x |
HR HRI HERC HOLDINGS INC FY ended Feb 13, 2026 | $150.60 | $5.03B | $9.95B | $4.38B | $318.00M | $1.00M | 5020.00x | 1.15x | 13.35x |
R R RYDER SYSTEM INC FY ended Jan 31, 2026 | $245.86 | $9.43B | $9.78B | $12.67B | $2.84B | $499.00M | 20.59x | 0.74x | 2.70x |
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 | 8.26x | 4/4 | -$19.65B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 4/4 | $5.45B | $17.27 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 1685.32x | 3/4 | -$1.26T | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
UH UHAL U-Haul Holding Co /NV/ FY ended Mar 31, 2026 | $68.59 | $1.34B | $7.90B | $6.04B | $1.66B | $83.13M | — | 0.22x | 4.71x |
PA PAG PENSKE AUTOMOTIVE GROUP, INC. FY ended Feb 20, 2026 | $217.01 | $14.25B | $20.64B | $31.81B | $1.48B | $935.40M | 15.36x | 0.45x | 11.78x |
HR HRI HERC HOLDINGS INC FY ended Feb 13, 2026 | $150.60 | $5.03B | $9.95B | $4.38B | $318.00M | $1.00M | 5020.00x | 1.15x | 13.35x |
R R RYDER SYSTEM INC FY ended Jan 31, 2026 | $245.86 | $9.43B | $9.78B | $12.67B | $2.84B | $499.00M | 20.59x | 0.74x | 2.70x |
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 | 8.26x | 4/4 | -$19.65B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.64x | 4/4 | $5.45B | $17.27 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 1685.32x | 3/4 | -$1.26T | — | Target fundamentals do not produce a usable positive equity value. |
