Edwyn

Edwyn Search SEC Edgar companies...⌘K

Investing IdeasCompare Stocks

NVDA TSLA AAPL

Overview

ValuationValuation Calculator Relative Valuation Intrinsic Value (DCF)

FinancialsIncome Statement Balance Sheet Cash Flow

Explore Demo

Relative Valuation

STNE Relative Valuation

Compare public peers against market pricing to see what the current peer set implies for fair value.

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

—

Blended value per share

Weighting Mixer

EV / EBITDA

N/A

Price / Sales

N/A

Price / Earnings

N/A

No active valuation methods available.

Value Contribution Breakdown

Equal-Weight Baseline

—

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap	Enterprise Value

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

—

Blended value per share

Weighting Mixer

EV / EBITDA

N/A

Price / Sales

N/A

Price / Earnings

N/A

No active valuation methods available.

Value Contribution Breakdown

Equal-Weight Baseline

—

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap	Enterprise Value

Weighted Averages

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	13.33x	5/5	-$57.17B	—	Target fundamentals do not produce a usable positive equity value.
Price / Sales PSExcluded	Equity Multiple	2.42x	5/5	$0.00	—	Target fundamentals do not produce a usable positive equity value.
Price / Earnings PEExcluded	Equity Multiple	26.72x	4/5	-$40.27B	—	Target fundamentals do not produce a usable positive equity value.

Peer data table

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
FO FOUR Shift4 Payments, Inc. FY ended Feb 19, 2026	$43.96	$3.47B	$8.12B	$4.18B	$260.20M	$119.00M	—	0.83x	17.79x
GP GPN GLOBAL PAYMENTS INC FY ended Feb 10, 2026	$91.82	$24.30B	$35.76B	$7.71B	$3.64B	$1.40B	15.89x	3.15x	9.82x
FI FIS Fidelity National Information Services, Inc. FY ended Feb 20, 2026	$41.44	$21.37B	$24.65B	$10.68B	$1.97B	$382.00M	56.77x	2.00x	10.17x
JK JKHY JACK HENRY & ASSOCIATES INC FY ended Aug 12, 2026	$169.73	$11.90B	$11.10B	$2.54B	$709.97M	$502.78M	24.32x	4.68x	15.64x
PY PYPL PayPal Holdings, Inc. FY ended Jan 28, 2026	$53.66	$47.33B	$91.49B	$33.17B	$7.60B	$5.23B	9.92x	1.43x	10.98x

Weighted Averages

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	13.33x	5/5	-$57.17B	—	Target fundamentals do not produce a usable positive equity value.
Price / Sales PSExcluded	Equity Multiple	2.42x	5/5	$0.00	—	Target fundamentals do not produce a usable positive equity value.
Price / Earnings PEExcluded	Equity Multiple	26.72x	4/5	-$40.27B	—	Target fundamentals do not produce a usable positive equity value.