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 |
|---|
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $64.69 | $30.65B | $32.55B | $21.11B | $3.75B | $2.23B | 14.19x | 1.45x | 8.51x |
AC ACN Accenture plc FY ended Aug 31, 2025 | $189.68 | $120.83B | $135.59B | $69.67B | $11.71B | $7.68B | 15.61x | 1.73x | 11.42x |
GL GLOB Globant S.A. FY ended Dec 31, 2025 | $40.68 | $1.78B | $2.67B | $2.45B | $103.96M | $103.96M | 17.46x | 0.73x | 25.64x |
EX EXLS ExlService Holdings, Inc. FY ended Feb 20, 2026 | $38.64 | $5.90B | $6.13B | $2.09B | $387.01M | $251.02M | 25.09x | 2.83x | 13.88x |
RX RXT Rackspace Technology, Inc. FY ended Mar 02, 2026 | $3.20 | $815.59M | $3.59B | $2.69B | $318.10M | -$225.80M | -3.37x | 0.30x | 7.72x |
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 | 13.61x | 5/5 | $790.19M | $9.74 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.41x | 5/5 | $580.21M | $7.15 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.80x | 5/5 | $133.38M | $1.64 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CT CTSH COGNIZANT TECHNOLOGY SOLUTIONS CORP FY ended Feb 06, 2026 | $64.69 | $30.65B | $32.55B | $21.11B | $3.75B | $2.23B | 14.19x | 1.45x | 8.51x |
AC ACN Accenture plc FY ended Aug 31, 2025 | $189.68 | $120.83B | $135.59B | $69.67B | $11.71B | $7.68B | 15.61x | 1.73x | 11.42x |
GL GLOB Globant S.A. FY ended Dec 31, 2025 | $40.68 | $1.78B | $2.67B | $2.45B | $103.96M | $103.96M | 17.46x | 0.73x | 25.64x |
EX EXLS ExlService Holdings, Inc. FY ended Feb 20, 2026 | $38.64 | $5.90B | $6.13B | $2.09B | $387.01M | $251.02M | 25.09x | 2.83x | 13.88x |
RX RXT Rackspace Technology, Inc. FY ended Mar 02, 2026 | $3.20 | $815.59M | $3.59B | $2.69B | $318.10M | -$225.80M | -3.37x | 0.30x | 7.72x |
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 | 13.61x | 5/5 | $790.19M | $9.74 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.41x | 5/5 | $580.21M | $7.15 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.80x | 5/5 | $133.38M | $1.64 | Included in the active peer mix. |
