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 |
|---|
PY PYPL PayPal Holdings, Inc. FY ended Jan 28, 2026 | $53.83 | $47.48B | $91.64B | $33.17B | $7.60B | $5.23B | 9.95x | 1.43x | 11.00x |
HO HOOD Robinhood Markets, Inc. FY ended Dec 31, 2025 | $105.79 | — | — | $4.47B | $2.18B | $1.88B | 51.60x | — | — |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.43 | $49.87B | $60.00B | $24.19B | $2.06B | $1.31B | 39.73x | 2.06x | 25.62x |
MS MSTR MICROSTRATEGY Inc FY ended Dec 31, 2025 | $126.86 | $43.55B | $45.11B | $477.23M | -$5.48B | -$3.85B | -8.33x | 91.25x | — |
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 | 18.86x | 2/4 | $31.40B | $119.05 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 31.58x | 3/4 | $226.79B | $859.78 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.24x | 4/4 | $29.29B | $111.03 | 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 |
|---|---|---|---|---|---|---|---|---|---|
PY PYPL PayPal Holdings, Inc. FY ended Jan 28, 2026 | $53.83 | $47.48B | $91.64B | $33.17B | $7.60B | $5.23B | 9.95x | 1.43x | 11.00x |
HO HOOD Robinhood Markets, Inc. FY ended Dec 31, 2025 | $105.79 | — | — | $4.47B | $2.18B | $1.88B | 51.60x | — | — |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.43 | $49.87B | $60.00B | $24.19B | $2.06B | $1.31B | 39.73x | 2.06x | 25.62x |
MS MSTR MICROSTRATEGY Inc FY ended Dec 31, 2025 | $126.86 | $43.55B | $45.11B | $477.23M | -$5.48B | -$3.85B | -8.33x | 91.25x | — |
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 | 18.86x | 2/4 | $31.40B | $119.05 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 31.58x | 3/4 | $226.79B | $859.78 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 23.24x | 4/4 | $29.29B | $111.03 | Included in the active peer mix. |
