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 |
|---|
ME MELI MERCADOLIBRE INC FY ended Feb 25, 2026 | $1,966.25 | $99.68B | $122.53B | $28.89B | $2.85B | $2.00B | 49.90x | 3.45x | 35.38x |
DA DASH DoorDash, Inc. FY ended Dec 31, 2025 | $236.74 | $102.96B | $106.38B | $13.72B | $1.32B | $935.00M | 111.15x | 7.51x | 61.38x |
UB UBER Uber Technologies, Inc FY ended Feb 10, 2026 | $78.82 | $160.99B | $180.69B | $52.02B | $6.94B | $10.05B | 16.66x | 3.10x | 24.44x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.57 | $49.95B | $60.08B | $24.19B | $2.06B | $1.31B | 39.80x | 2.06x | 25.65x |
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 | 41.24x | 4/4 | $104.81B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.03x | 4/4 | $92.42B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 54.38x | 4/4 | $85.82B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
ME MELI MERCADOLIBRE INC FY ended Feb 25, 2026 | $1,966.25 | $99.68B | $122.53B | $28.89B | $2.85B | $2.00B | 49.90x | 3.45x | 35.38x |
DA DASH DoorDash, Inc. FY ended Dec 31, 2025 | $236.74 | $102.96B | $106.38B | $13.72B | $1.32B | $935.00M | 111.15x | 7.51x | 61.38x |
UB UBER Uber Technologies, Inc FY ended Feb 10, 2026 | $78.82 | $160.99B | $180.69B | $52.02B | $6.94B | $10.05B | 16.66x | 3.10x | 24.44x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.57 | $49.95B | $60.08B | $24.19B | $2.06B | $1.31B | 39.80x | 2.06x | 25.65x |
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 | 41.24x | 4/4 | $104.81B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.03x | 4/4 | $92.42B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 54.38x | 4/4 | $85.82B | — | Included in the active peer mix. |
