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 |
|---|
CH CHTR CHARTER COMMUNICATIONS, INC. /MO/ FY ended Dec 31, 2025 | $148.32 | $40.18B | $95.57B | $54.77B | $16.21B | $4.99B | 4.10x | 0.73x | 4.51x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.41 | $54.49B | $77.16B | $123.71B | $46.40B | $20.00B | 4.90x | 0.44x | 1.53x |
LU LUMN Lumen Technologies, Inc. FY ended Feb 17, 2026 | $6.14 | $6.33B | $19.48B | $12.40B | $1.27B | -$1.74B | -3.51x | 0.51x | 7.83x |
FY FYBR Frontier Communications Parent, Inc. FY ended Feb 17, 2025 | — | — | — | $5.94B | $2.08B | -$322.00M | — | — | — |
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 | 1.64x | 3/4 | -$10.74B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.56x | 3/4 | $4.82B | $17.70 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 1.83x | 3/4 | -$3.42B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
CH CHTR CHARTER COMMUNICATIONS, INC. /MO/ FY ended Dec 31, 2025 | $148.32 | $40.18B | $95.57B | $54.77B | $16.21B | $4.99B | 4.10x | 0.73x | 4.51x |
CM CMCSA COMCAST CORP FY ended Dec 31, 2025 | $26.41 | $54.49B | $77.16B | $123.71B | $46.40B | $20.00B | 4.90x | 0.44x | 1.53x |
LU LUMN Lumen Technologies, Inc. FY ended Feb 17, 2026 | $6.14 | $6.33B | $19.48B | $12.40B | $1.27B | -$1.74B | -3.51x | 0.51x | 7.83x |
FY FYBR Frontier Communications Parent, Inc. FY ended Feb 17, 2025 | — | — | — | $5.94B | $2.08B | -$322.00M | — | — | — |
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 | 1.64x | 3/4 | -$10.74B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.56x | 3/4 | $4.82B | $17.70 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 1.83x | 3/4 | -$3.42B | — | Target fundamentals do not produce a usable positive equity value. |
