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 |
|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $191.61 | $122.06B | $136.82B | $69.67B | $11.71B | $7.68B | 15.77x | 1.75x | 11.53x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $237.15 | $223.43B | $269.29B | $67.54B | $17.31B | $10.59B | 21.23x | 3.31x | 12.93x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $65.05 | $30.83B | $32.72B | $21.11B | $3.75B | $2.23B | 14.27x | 1.46x | 8.55x |
EP EPAM EPAM Systems, Inc. FY ended Feb 10, 2026 | $114.87 | $5.93B | $5.35B | $5.46B | $631.49M | $377.68M | 17.09x | 1.09x | 7.95x |
G G Genpact LTD FY ended Feb 24, 2026 | $38.04 | $6.39B | $6.31B | $5.08B | $884.80M | $552.49M | 12.15x | 1.26x | 7.12x |
UI UIS UNISYS CORP FY ended Jan 31, 2026 | $2.70 | $196.87M | $890.27M | $1.95B | -$236.90M | -$339.80M | -0.56x | 0.10x | — |
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 | 9.58x | 5/6 | $11.85B | $74.15 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.49x | 6/6 | $18.89B | $118.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.33x | 6/6 | $239.85M | $1.50 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AC ACN Accenture plc FY ended Aug 31, 2025 | $191.61 | $122.06B | $136.82B | $69.67B | $11.71B | $7.68B | 15.77x | 1.75x | 11.53x |
IB IBM INTERNATIONAL BUSINESS MACHINES CORP FY ended Feb 10, 2026 | $237.15 | $223.43B | $269.29B | $67.54B | $17.31B | $10.59B | 21.23x | 3.31x | 12.93x |
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $65.05 | $30.83B | $32.72B | $21.11B | $3.75B | $2.23B | 14.27x | 1.46x | 8.55x |
EP EPAM EPAM Systems, Inc. FY ended Feb 10, 2026 | $114.87 | $5.93B | $5.35B | $5.46B | $631.49M | $377.68M | 17.09x | 1.09x | 7.95x |
G G Genpact LTD FY ended Feb 24, 2026 | $38.04 | $6.39B | $6.31B | $5.08B | $884.80M | $552.49M | 12.15x | 1.26x | 7.12x |
UI UIS UNISYS CORP FY ended Jan 31, 2026 | $2.70 | $196.87M | $890.27M | $1.95B | -$236.90M | -$339.80M | -0.56x | 0.10x | — |
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 | 9.58x | 5/6 | $11.85B | $74.15 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.49x | 6/6 | $18.89B | $118.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.33x | 6/6 | $239.85M | $1.50 | Included in the active peer mix. |
