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 |
|---|
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.10 | $13.06B | $13.38B | $14.32B | $1.32B | $277.00M | 50.08x | 0.91x | 10.15x |
AL ALV AUTOLIV INC FY ended Feb 11, 2026 | $121.90 | $8.93B | $13.20B | $10.82B | $1.50B | $735.00M | 12.76x | 0.83x | 8.28x |
DA DAN DANA INC FY ended Feb 06, 2026 | $30.38 | $3.27B | $8.11B | $7.50B | $676.00M | $85.00M | 47.47x | 0.44x | 9.53x |
MO MOD MODINE MANUFACTURING CO FY ended May 22, 2026 | $175.86 | $9.34B | $9.84B | $3.18B | $290.80M | $121.50M | 77.81x | 2.94x | 30.65x |
AX AXL AMERICAN AXLE & MANUFACTURING HOLDINGS INC FY ended Feb 10, 2026 | $6.32 | $1.50B | $5.39B | $5.84B | $599.70M | -$19.70M | -37.18x | 0.26x | 6.91x |
LE LEA LEAR CORP FY ended Feb 10, 2026 | $123.64 | $6.10B | $11.77B | $23.26B | $1.29B | $436.80M | 15.17x | 0.26x | 8.37x |
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 | 11.03x | 6/6 | $6.02B | $32.17 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.94x | 6/6 | $3.36B | $17.96 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.69x | 6/6 | $8.58B | $45.85 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BW BWA BORGWARNER INC FY ended Jan 30, 2026 | $64.10 | $13.06B | $13.38B | $14.32B | $1.32B | $277.00M | 50.08x | 0.91x | 10.15x |
AL ALV AUTOLIV INC FY ended Feb 11, 2026 | $121.90 | $8.93B | $13.20B | $10.82B | $1.50B | $735.00M | 12.76x | 0.83x | 8.28x |
DA DAN DANA INC FY ended Feb 06, 2026 | $30.38 | $3.27B | $8.11B | $7.50B | $676.00M | $85.00M | 47.47x | 0.44x | 9.53x |
MO MOD MODINE MANUFACTURING CO FY ended May 22, 2026 | $175.86 | $9.34B | $9.84B | $3.18B | $290.80M | $121.50M | 77.81x | 2.94x | 30.65x |
AX AXL AMERICAN AXLE & MANUFACTURING HOLDINGS INC FY ended Feb 10, 2026 | $6.32 | $1.50B | $5.39B | $5.84B | $599.70M | -$19.70M | -37.18x | 0.26x | 6.91x |
LE LEA LEAR CORP FY ended Feb 10, 2026 | $123.64 | $6.10B | $11.77B | $23.26B | $1.29B | $436.80M | 15.17x | 0.26x | 8.37x |
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 | 11.03x | 6/6 | $6.02B | $32.17 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.94x | 6/6 | $3.36B | $17.96 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.69x | 6/6 | $8.58B | $45.85 | Included in the active peer mix. |
