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 |
|---|
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $266.43 | $2.87T | $3.06T | $716.92B | $142.62B | $77.67B | 37.16x | 4.01x | 21.40x |
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 |
BA BABA Alibaba Group Holding Ltd FY ended Mar 31, 2026 | $118.90 | $2.21T | $2.05T | $148.40B | $22.25B | $15.02B | 148.63x | 14.89x | 64.71x |
JD JD JD.com, Inc. FY ended Dec 31, 2025 | $28.74 | $42.07B | $66.86B | $187.20B | $12.77B | $3.31B | 31.24x | 0.22x | 5.08x |
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
SE SE Sea Ltd FY ended Dec 31, 2025 | $119.36 | — | — | $22.94B | $2.64B | $1.58B | 47.37x | — | — |
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 | 32.80x | 4/6 | $606.56B | $106.53 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.64x | 4/6 | $348.44B | $61.20 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 79.49x | 6/6 | $1.11T | $195.34 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AM AMZN AMAZON COM INC FY ended Jan 28, 2026 | $266.43 | $2.87T | $3.06T | $716.92B | $142.62B | $77.67B | 37.16x | 4.01x | 21.40x |
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 |
BA BABA Alibaba Group Holding Ltd FY ended Mar 31, 2026 | $118.90 | $2.21T | $2.05T | $148.40B | $22.25B | $15.02B | 148.63x | 14.89x | 64.71x |
JD JD JD.com, Inc. FY ended Dec 31, 2025 | $28.74 | $42.07B | $66.86B | $187.20B | $12.77B | $3.31B | 31.24x | 0.22x | 5.08x |
SH SHOP SHOPIFY INC. FY ended Dec 31, 2025 | $152.90 | — | — | $11.56B | $1.54B | $1.23B | 162.66x | — | — |
SE SE Sea Ltd FY ended Dec 31, 2025 | $119.36 | — | — | $22.94B | $2.64B | $1.58B | 47.37x | — | — |
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 | 32.80x | 4/6 | $606.56B | $106.53 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.64x | 4/6 | $348.44B | $61.20 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 79.49x | 6/6 | $1.11T | $195.34 | Included in the active peer mix. |
