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 |
DO DOC HEALTHPEAK PROPERTIES, INC. FY ended Jan 30, 2026 | $20.96 | $14.45B | $24.39B | $2.82B | $385.81M | $71.35M | 209.60x | 5.12x | 37.76x |
LT LTC LTC PROPERTIES INC FY ended Feb 18, 2026 | $40.62 | $2.19B | $3.07B | $262.85M | $165.17M | $117.97M | 16.12x | 8.33x | 15.36x |
SB SBRA Sabra Health Care REIT, Inc. FY ended Feb 04, 2026 | $20.61 | $5.27B | $7.86B | $774.63M | $287.49M | $155.61M | 32.20x | 6.80x | 26.87x |
OH OHI OMEGA HEALTHCARE INVESTORS INC FY ended Feb 03, 2026 | $45.99 | $13.94B | $18.49B | $1.19B | $909.63M | $590.19M | 23.71x | 11.71x | 16.23x |
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 | 25.90x | 6/6 | $4.94B | $179.01 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.14x | 6/6 | $2.43B | $88.15 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 62.66x | 6/6 | $7.41B | $268.73 | 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 |
DO DOC HEALTHPEAK PROPERTIES, INC. FY ended Jan 30, 2026 | $20.96 | $14.45B | $24.39B | $2.82B | $385.81M | $71.35M | 209.60x | 5.12x | 37.76x |
LT LTC LTC PROPERTIES INC FY ended Feb 18, 2026 | $40.62 | $2.19B | $3.07B | $262.85M | $165.17M | $117.97M | 16.12x | 8.33x | 15.36x |
SB SBRA Sabra Health Care REIT, Inc. FY ended Feb 04, 2026 | $20.61 | $5.27B | $7.86B | $774.63M | $287.49M | $155.61M | 32.20x | 6.80x | 26.87x |
OH OHI OMEGA HEALTHCARE INVESTORS INC FY ended Feb 03, 2026 | $45.99 | $13.94B | $18.49B | $1.19B | $909.63M | $590.19M | 23.71x | 11.71x | 16.23x |
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 | 25.90x | 6/6 | $4.94B | $179.01 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.14x | 6/6 | $2.43B | $88.15 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 62.66x | 6/6 | $7.41B | $268.73 | Included in the active peer mix. |
