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 |
|---|
KM KMI KINDER MORGAN, INC. FY ended Feb 12, 2026 | $31.57 | $70.30B | $90.76B | $16.94B | $5.89B | $3.06B | 23.04x | 4.15x | 11.79x |
WM WMB WILLIAMS COMPANIES, INC. FY ended Feb 19, 2026 | $73.88 | $90.37B | $108.45B | $11.95B | $7.04B | $2.62B | 34.52x | 7.56x | 13.24x |
AT ATO ATMOS ENERGY CORP FY ended Nov 10, 2025 | $167.16 | $28.25B | $25.91B | $4.70B | $1.62B | $1.20B | 22.41x | 6.01x | 14.63x |
ET ET Energy Transfer LP FY ended Feb 13, 2026 | $21.40 | $73.69B | $139.14B | $85.54B | $13.94B | $4.43B | — | 0.86x | 8.14x |
OG OGS ONE Gas, Inc. FY ended Feb 13, 2026 | $79.54 | $5.00B | $6.01B | $2.58B | $494.49M | $264.22M | 18.20x | 1.94x | 9.45x |
SW SWX Southwest Gas Holdings, Inc. FY ended Feb 18, 2026 | $89.27 | $6.47B | $5.25B | $5.43B | $854.75M | $439.83M | 14.68x | 1.19x | 4.80x |
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 | 9.38x | 6/6 | -$20.47B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.62x | 6/6 | $5.44B | $19.05 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.57x | 5/6 | -$41.35B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
KM KMI KINDER MORGAN, INC. FY ended Feb 12, 2026 | $31.57 | $70.30B | $90.76B | $16.94B | $5.89B | $3.06B | 23.04x | 4.15x | 11.79x |
WM WMB WILLIAMS COMPANIES, INC. FY ended Feb 19, 2026 | $73.88 | $90.37B | $108.45B | $11.95B | $7.04B | $2.62B | 34.52x | 7.56x | 13.24x |
AT ATO ATMOS ENERGY CORP FY ended Nov 10, 2025 | $167.16 | $28.25B | $25.91B | $4.70B | $1.62B | $1.20B | 22.41x | 6.01x | 14.63x |
ET ET Energy Transfer LP FY ended Feb 13, 2026 | $21.40 | $73.69B | $139.14B | $85.54B | $13.94B | $4.43B | — | 0.86x | 8.14x |
OG OGS ONE Gas, Inc. FY ended Feb 13, 2026 | $79.54 | $5.00B | $6.01B | $2.58B | $494.49M | $264.22M | 18.20x | 1.94x | 9.45x |
SW SWX Southwest Gas Holdings, Inc. FY ended Feb 18, 2026 | $89.27 | $6.47B | $5.25B | $5.43B | $854.75M | $439.83M | 14.68x | 1.19x | 4.80x |
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 | 9.38x | 6/6 | -$20.47B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.62x | 6/6 | $5.44B | $19.05 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 22.57x | 5/6 | -$41.35B | — | Target fundamentals do not produce a usable positive equity value. |
