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 |
|---|
UB UBER Uber Technologies, Inc FY ended Feb 10, 2026 | $78.82 | $160.99B | $180.69B | $52.02B | $6.94B | $10.05B | 16.66x | 3.10x | 24.44x |
AB ABNB Airbnb, Inc. FY ended Dec 31, 2025 | $189.43 | $112.71B | $112.17B | $12.24B | $3.17B | $2.51B | — | 9.21x | 35.39x |
BK BKNG Booking Holdings Inc. FY ended Feb 10, 2026 | $205.63 | $154.51B | $169.73B | $26.92B | $5.08B | $2.55B | 1.24x | 5.74x | 26.83x |
DA DASH DoorDash, Inc. FY ended Dec 31, 2025 | $236.74 | $102.96B | $106.38B | $13.72B | $1.32B | $935.00M | 111.15x | 7.51x | 61.38x |
GR GRAB Grab Holdings Ltd FY ended Dec 31, 2025 | $3.61 | — | — | $3.37B | $200.00M | $200.00M | 51.57x | — | — |
TA TASK TaskUs, Inc. FY ended Dec 31, 2025 | $8.39 | $765.22M | $893.23M | $1.18B | $219.90M | $102.28M | 7.63x | 0.65x | 3.75x |
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 | 34.18x | 5/6 | -$3.33B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.24x | 5/6 | $33.09B | $87.42 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 37.65x | 5/6 | $107.08B | $282.87 | 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 |
|---|---|---|---|---|---|---|---|---|---|
UB UBER Uber Technologies, Inc FY ended Feb 10, 2026 | $78.82 | $160.99B | $180.69B | $52.02B | $6.94B | $10.05B | 16.66x | 3.10x | 24.44x |
AB ABNB Airbnb, Inc. FY ended Dec 31, 2025 | $189.43 | $112.71B | $112.17B | $12.24B | $3.17B | $2.51B | — | 9.21x | 35.39x |
BK BKNG Booking Holdings Inc. FY ended Feb 10, 2026 | $205.63 | $154.51B | $169.73B | $26.92B | $5.08B | $2.55B | 1.24x | 5.74x | 26.83x |
DA DASH DoorDash, Inc. FY ended Dec 31, 2025 | $236.74 | $102.96B | $106.38B | $13.72B | $1.32B | $935.00M | 111.15x | 7.51x | 61.38x |
GR GRAB Grab Holdings Ltd FY ended Dec 31, 2025 | $3.61 | — | — | $3.37B | $200.00M | $200.00M | 51.57x | — | — |
TA TASK TaskUs, Inc. FY ended Dec 31, 2025 | $8.39 | $765.22M | $893.23M | $1.18B | $219.90M | $102.28M | 7.63x | 0.65x | 3.75x |
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 | 34.18x | 5/6 | -$3.33B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.24x | 5/6 | $33.09B | $87.42 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 37.65x | 5/6 | $107.08B | $282.87 | Included in the active peer mix. |
