Edwyn

Edwyn Search SEC Edgar companies...⌘K

Investing IdeasCompare Stocks

NVDA TSLA AAPL

Overview

ValuationValuation Calculator Relative Valuation Intrinsic Value (DCF)

FinancialsIncome Statement Balance Sheet Cash Flow

Explore Demo

Relative Valuation

MRNA Relative Valuation

Compare public peers against market pricing to see what the current peer set implies for fair value.

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

$28.16

Blended value per share

Peers imply 79.6% downside

Weighting Mixer

EV / EBITDA

N/A

Price / Sales

100%

Price / Earnings

N/A

Value Contribution Breakdown

Price / Sales

Implied peer value: $11.24B

$11.24B100% Weight

6 PeersView Full Peer Table

Equal-Weight Baseline

Discount 0.0% vs Base

$11.24B

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Base fair value / share:$28.16

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

$28.16

Blended value per share

Peers imply 79.6% downside

Weighting Mixer

EV / EBITDA

N/A

Price / Sales

100%

Price / Earnings

N/A

Value Contribution Breakdown

Price / Sales

Implied peer value: $11.24B

$11.24B100% Weight

6 PeersView Full Peer Table

Equal-Weight Baseline

Discount 0.0% vs Base

$11.24B

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Base fair value / share:$28.16

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap

Weighted Averages

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	14.54x	6/6	-$39.82B	—	Target fundamentals do not produce a usable positive equity value.
Price / Sales PSActive	Equity Multiple	5.78x	6/6	$11.24B	$28.16	Included in the active peer mix.
Price / Earnings PEExcluded	Equity Multiple	22.61x	6/6	-$63.82B	—	Target fundamentals do not produce a usable positive equity value.

Peer data table

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
PF PFE PFIZER INC FY ended Feb 19, 2026	$27.96	$159.36B	$176.96B	$62.58B	$15.48B	$7.77B	20.56x	2.55x	9.71x
JN JNJ JOHNSON & JOHNSON FY ended Feb 06, 2026	$268.04	$645.95B	$703.36B	$94.19B	$37.95B	$26.80B	24.30x	6.86x	17.67x
GI GILD GILEAD SCIENCES, INC. FY ended Feb 13, 2026	$145.68	$180.64B	$201.18B	$29.44B	$13.51B	$8.51B	21.49x	6.14x	13.83x
AM AMGN AMGEN INC FY ended Feb 10, 2026	$432.42	$233.78B	$260.45B	$36.75B	$14.04B	$7.71B	30.39x	6.36x	18.55x
NV NVAX NOVAVAX INC FY ended Feb 16, 2026	$9.26	$1.53B	$1.14B	$1.12B	$456.98M	$440.30M	3.59x	1.36x	2.41x
VR VRTX VERTEX PHARMACEUTICALS INC / MA FY ended Feb 06, 2026	$541.69	$137.30B	$134.75B	$12.00B	$4.88B	$3.95B	35.36x	11.44x	27.38x

Weighted Averages

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	14.54x	6/6	-$39.82B	—	Target fundamentals do not produce a usable positive equity value.
Price / Sales PSActive	Equity Multiple	5.78x	6/6	$11.24B	$28.16	Included in the active peer mix.
Price / Earnings PEExcluded	Equity Multiple	22.61x	6/6	-$63.82B	—	Target fundamentals do not produce a usable positive equity value.