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 |
|---|
RK RKLB Rocket Lab USA, Inc. FY ended Feb 20, 2026 | $64.39 | $38.53B | $37.71B | $601.80M | -$158.02M | -$198.21M | -174.03x | 64.02x | — |
AS ASTS AST SpaceMobile, Inc. FY ended Dec 31, 2025 | $58.05 | $17.12B | $15.12B | $70.92M | -$266.66M | -$341.94M | -156.89x | 241.39x | — |
RD RDW Redwire Corp FY ended Feb 23, 2026 | $10.87 | $2.72B | $2.67B | $335.38M | -$179.80M | -$226.55M | -4.77x | 8.10x | — |
IR IRDM Iridium Communications Inc. FY ended Feb 06, 2026 | $46.60 | $4.94B | $6.02B | $871.66M | $366.89M | $114.37M | 43.96x | 5.66x | 13.08x |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
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 | 34.19x | 2/5 | -$8.73B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 64.21x | 5/5 | $99.13M | $0.65 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -41.42x | 5/5 | $11.55B | $76.21 | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
RK RKLB Rocket Lab USA, Inc. FY ended Feb 20, 2026 | $64.39 | $38.53B | $37.71B | $601.80M | -$158.02M | -$198.21M | -174.03x | 64.02x | — |
AS ASTS AST SpaceMobile, Inc. FY ended Dec 31, 2025 | $58.05 | $17.12B | $15.12B | $70.92M | -$266.66M | -$341.94M | -156.89x | 241.39x | — |
RD RDW Redwire Corp FY ended Feb 23, 2026 | $10.87 | $2.72B | $2.67B | $335.38M | -$179.80M | -$226.55M | -4.77x | 8.10x | — |
IR IRDM Iridium Communications Inc. FY ended Feb 06, 2026 | $46.60 | $4.94B | $6.02B | $871.66M | $366.89M | $114.37M | 43.96x | 5.66x | 13.08x |
BA BA BOEING CO FY ended Jan 23, 2026 | $209.82 | $165.84B | $218.49B | $89.46B | $4.29B | $2.24B | 84.60x | 1.85x | 50.89x |
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 | 34.19x | 2/5 | -$8.73B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 64.21x | 5/5 | $99.13M | $0.65 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -41.42x | 5/5 | $11.55B | $76.21 | Peer averages are not economically meaningful for this method. |
