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 |
|---|
FL FLNC Fluence Energy, Inc. FY ended Sep 30, 2025 | $10.56 | $543.83M | $1.26B | $2.26B | -$19.05M | -$67.99M | -28.54x | 0.24x | 1916.37x |
QS QS QuantumScape Corp FY ended Dec 31, 2025 | $5.45 | $520.20M | -$428.25M | — | -$431.13M | -$435.05M | -7.17x | — | — |
EN ENVX Enovix Corp FY ended Feb 20, 2026 | $3.33 | $730.76M | $781.71M | $31.82M | -$119.87M | -$156.74M | -4.44x | 22.96x | — |
AE AEVA Aeva Technologies, Inc. FY ended Mar 10, 2026 | $15.17 | $1.06B | $1.09B | $18.08M | -$139.72M | -$145.43M | -5.95x | 58.49x | — |
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 | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 27.23x | 3/4 | $11.64B | $30.28 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -11.53x | 4/4 | $336.74M | $0.88 | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
FL FLNC Fluence Energy, Inc. FY ended Sep 30, 2025 | $10.56 | $543.83M | $1.26B | $2.26B | -$19.05M | -$67.99M | -28.54x | 0.24x | 1916.37x |
QS QS QuantumScape Corp FY ended Dec 31, 2025 | $5.45 | $520.20M | -$428.25M | — | -$431.13M | -$435.05M | -7.17x | — | — |
EN ENVX Enovix Corp FY ended Feb 20, 2026 | $3.33 | $730.76M | $781.71M | $31.82M | -$119.87M | -$156.74M | -4.44x | 22.96x | — |
AE AEVA Aeva Technologies, Inc. FY ended Mar 10, 2026 | $15.17 | $1.06B | $1.09B | $18.08M | -$139.72M | -$145.43M | -5.95x | 58.49x | — |
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 | — | 0/4 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 27.23x | 3/4 | $11.64B | $30.28 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -11.53x | 4/4 | $336.74M | $0.88 | Peer averages are not economically meaningful for this method. |
