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 |
|---|
MD MDB MongoDB, Inc. FY ended Mar 09, 2026 | $447.29 | $35.98B | $35.09B | $2.46B | -$37.96M | -$71.15M | -508.28x | 14.60x | — |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $300.95 | $106.38B | $109.04B | $2.17B | $95.67M | -$102.27M | -1037.76x | 49.07x | 996.08x |
PL PLTR Palantir Technologies Inc. FY ended Dec 31, 2025 | $186.29 | $447.64B | $441.85B | $4.48B | $1.68B | $1.63B | 295.70x | 100.02x | 262.58x |
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $191.31 | $49.77B | $50.12B | $6.57B | $192.90M | -$53.83M | -911.00x | 7.57x | 202.73x |
GT GTLB Gitlab Inc. FY ended Jan 31, 2026 | $44.87 | $7.63B | $7.45B | $955.22M | -$34.09M | -$55.96M | -131.97x | 7.98x | — |
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 | 536.62x | 3/5 | $19.22B | $183.05 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 35.85x | 5/5 | $62.35B | $593.90 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -458.66x | 5/5 | -$168.68B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
MD MDB MongoDB, Inc. FY ended Mar 09, 2026 | $447.29 | $35.98B | $35.09B | $2.46B | -$37.96M | -$71.15M | -508.28x | 14.60x | — |
NE NET Cloudflare, Inc. FY ended Dec 31, 2025 | $300.95 | $106.38B | $109.04B | $2.17B | $95.67M | -$102.27M | -1037.76x | 49.07x | 996.08x |
PL PLTR Palantir Technologies Inc. FY ended Dec 31, 2025 | $186.29 | $447.64B | $441.85B | $4.48B | $1.68B | $1.63B | 295.70x | 100.02x | 262.58x |
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $191.31 | $49.77B | $50.12B | $6.57B | $192.90M | -$53.83M | -911.00x | 7.57x | 202.73x |
GT GTLB Gitlab Inc. FY ended Jan 31, 2026 | $44.87 | $7.63B | $7.45B | $955.22M | -$34.09M | -$55.96M | -131.97x | 7.98x | — |
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 | 536.62x | 3/5 | $19.22B | $183.05 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 35.85x | 5/5 | $62.35B | $593.90 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -458.66x | 5/5 | -$168.68B | — | Peer averages are not economically meaningful for this method. |
