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 |
|---|
AL ALGN ALIGN TECHNOLOGY INC FY ended Feb 20, 2026 | $154.96 | $11.01B | $11.52B | $4.03B | $822.74M | $410.35M | 27.43x | 2.73x | 13.36x |
HS HSIC HENRY SCHEIN INC FY ended Feb 17, 2026 | $88.52 | $9.87B | -$27.55B | $13.18B | $955.00M | $398.00M | 27.07x | 0.75x | -24.91x |
PD PDCO PATTERSON COMPANIES, INC. FY ended Jun 10, 2024 | — | — | — | $6.57B | $337.99M | $185.93M | — | — | — |
XR XRAY DENTSPLY SIRONA Inc. FY ended Feb 20, 2026 | $10.76 | $2.15B | $3.63B | $3.68B | -$53.00M | -$598.00M | -3.59x | 0.58x | 201.46x |
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 | 89.47x | 3/4 | $31.77B | $197.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.35x | 3/4 | $3.68B | $22.91 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.97x | 3/4 | $797.59M | $4.97 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AL ALGN ALIGN TECHNOLOGY INC FY ended Feb 20, 2026 | $154.96 | $11.01B | $11.52B | $4.03B | $822.74M | $410.35M | 27.43x | 2.73x | 13.36x |
HS HSIC HENRY SCHEIN INC FY ended Feb 17, 2026 | $88.52 | $9.87B | -$27.55B | $13.18B | $955.00M | $398.00M | 27.07x | 0.75x | -24.91x |
PD PDCO PATTERSON COMPANIES, INC. FY ended Jun 10, 2024 | — | — | — | $6.57B | $337.99M | $185.93M | — | — | — |
XR XRAY DENTSPLY SIRONA Inc. FY ended Feb 20, 2026 | $10.76 | $2.15B | $3.63B | $3.68B | -$53.00M | -$598.00M | -3.59x | 0.58x | 201.46x |
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 | 89.47x | 3/4 | $31.77B | $197.81 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.35x | 3/4 | $3.68B | $22.91 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.97x | 3/4 | $797.59M | $4.97 | Included in the active peer mix. |
