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 |
|---|
AX AXL AMERICAN AXLE & MANUFACTURING HOLDINGS INC FY ended Feb 10, 2026 | $6.32 | $1.50B | $5.39B | $5.84B | $599.70M | -$19.70M | -37.18x | 0.26x | 6.91x |
VC VC VISTEON CORP FY ended Feb 06, 2026 | $101.87 | $2.72B | $2.86B | $3.77B | $442.00M | $201.00M | 13.99x | 0.72x | 6.21x |
DA DAN DANA INC FY ended Feb 06, 2026 | $30.31 | $3.26B | $8.11B | $7.50B | $676.00M | $85.00M | 47.36x | 0.43x | 9.53x |
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.00 | $13.03B | $13.36B | $14.32B | $1.32B | $277.00M | 50.00x | 0.91x | 10.14x |
FO FOXF FOX FACTORY HOLDING CORP FY ended Feb 19, 2026 | $20.62 | $866.68M | $1.64B | $1.47B | -$432.33M | -$544.58M | -1.58x | 0.59x | — |
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 | 7.75x | 4/5 | -$3.28B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.58x | 5/5 | $8.47B | $109.91 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 14.52x | 5/5 | -$4.08B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
AX AXL AMERICAN AXLE & MANUFACTURING HOLDINGS INC FY ended Feb 10, 2026 | $6.32 | $1.50B | $5.39B | $5.84B | $599.70M | -$19.70M | -37.18x | 0.26x | 6.91x |
VC VC VISTEON CORP FY ended Feb 06, 2026 | $101.87 | $2.72B | $2.86B | $3.77B | $442.00M | $201.00M | 13.99x | 0.72x | 6.21x |
DA DAN DANA INC FY ended Feb 06, 2026 | $30.31 | $3.26B | $8.11B | $7.50B | $676.00M | $85.00M | 47.36x | 0.43x | 9.53x |
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.00 | $13.03B | $13.36B | $14.32B | $1.32B | $277.00M | 50.00x | 0.91x | 10.14x |
FO FOXF FOX FACTORY HOLDING CORP FY ended Feb 19, 2026 | $20.62 | $866.68M | $1.64B | $1.47B | -$432.33M | -$544.58M | -1.58x | 0.59x | — |
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 | 7.75x | 4/5 | -$3.28B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.58x | 5/5 | $8.47B | $109.91 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 14.52x | 5/5 | -$4.08B | — | Target fundamentals do not produce a usable positive equity value. |
