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 |
|---|
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $354.81 | $1.40T | $1.38T | $94.83B | $10.45B | $3.79B | 328.53x | 14.78x | 128.52x |
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.95 | $52.00B | $121.51B | $187.27B | $3.63B | -$8.16B | -6.77x | 0.28x | 17.04x |
GM GM General Motors Co FY ended Jan 15, 2026 | $86.18 | $75.62B | $201.90B | $185.02B | $12.20B | $2.70B | 26.35x | 0.41x | 10.72x |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $16.80 | $22.88B | $22.48B | $5.39B | -$2.68B | -$3.65B | -5.47x | 4.25x | — |
LC LCID Lucid Group, Inc. FY ended Feb 18, 2026 | $5.09 | $2.01B | $2.80B | $1.35B | -$2.68B | -$2.70B | -0.42x | 1.48x | — |
PC PCAR PACCAR INC FY ended Jan 31, 2026 | $126.54 | $66.61B | $85.75B | $28.44B | $3.31B | $2.38B | 28.06x | 2.34x | 25.92x |
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 | 45.11x | 4/6 | -$40.57B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.92x | 6/6 | $199.36M | $1.67 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 61.71x | 6/6 | -$59.13B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $354.81 | $1.40T | $1.38T | $94.83B | $10.45B | $3.79B | 328.53x | 14.78x | 128.52x |
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.95 | $52.00B | $121.51B | $187.27B | $3.63B | -$8.16B | -6.77x | 0.28x | 17.04x |
GM GM General Motors Co FY ended Jan 15, 2026 | $86.18 | $75.62B | $201.90B | $185.02B | $12.20B | $2.70B | 26.35x | 0.41x | 10.72x |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $16.80 | $22.88B | $22.48B | $5.39B | -$2.68B | -$3.65B | -5.47x | 4.25x | — |
LC LCID Lucid Group, Inc. FY ended Feb 18, 2026 | $5.09 | $2.01B | $2.80B | $1.35B | -$2.68B | -$2.70B | -0.42x | 1.48x | — |
PC PCAR PACCAR INC FY ended Jan 31, 2026 | $126.54 | $66.61B | $85.75B | $28.44B | $3.31B | $2.38B | 28.06x | 2.34x | 25.92x |
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 | 45.11x | 4/6 | -$40.57B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.92x | 6/6 | $199.36M | $1.67 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 61.71x | 6/6 | -$59.13B | — | Target fundamentals do not produce a usable positive equity value. |
