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 |
|---|
HO HON HONEYWELL INTERNATIONAL INC FY ended Jan 23, 2026 | $215.36 | $68.26B | $93.45B | $37.44B | $8.15B | $4.73B | 29.26x | 1.82x | 11.46x |
EM EMR EMERSON ELECTRIC CO FY ended Oct 31, 2025 | $154.78 | $86.34B | $91.87B | $18.02B | $4.65B | $2.29B | 38.31x | 4.79x | 19.36x |
LI LII LENNOX INTERNATIONAL INC FY ended Feb 03, 2026 | $389.72 | $13.56B | $15.67B | $5.20B | $1.04B | $805.80M | 17.10x | 2.61x | 14.45x |
TT TT Trane Technologies plc FY ended Jan 30, 2026 | $447.34 | $98.43B | $99.95B | $21.32B | $4.22B | $2.92B | 34.46x | 4.62x | 22.31x |
JC JCI Johnson Controls International plc FY ended Oct 31, 2025 | $138.95 | $84.78B | $74.13B | $23.60B | $4.45B | $3.29B | 27.62x | 3.59x | 15.52x |
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 | 15.47x | 5/5 | $40.63B | $48.92 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.49x | 5/5 | $75.83B | $91.30 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.35x | 5/5 | $46.58B | $56.08 | 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 |
|---|---|---|---|---|---|---|---|---|---|
HO HON HONEYWELL INTERNATIONAL INC FY ended Jan 23, 2026 | $215.36 | $68.26B | $93.45B | $37.44B | $8.15B | $4.73B | 29.26x | 1.82x | 11.46x |
EM EMR EMERSON ELECTRIC CO FY ended Oct 31, 2025 | $154.78 | $86.34B | $91.87B | $18.02B | $4.65B | $2.29B | 38.31x | 4.79x | 19.36x |
LI LII LENNOX INTERNATIONAL INC FY ended Feb 03, 2026 | $389.72 | $13.56B | $15.67B | $5.20B | $1.04B | $805.80M | 17.10x | 2.61x | 14.45x |
TT TT Trane Technologies plc FY ended Jan 30, 2026 | $447.34 | $98.43B | $99.95B | $21.32B | $4.22B | $2.92B | 34.46x | 4.62x | 22.31x |
JC JCI Johnson Controls International plc FY ended Oct 31, 2025 | $138.95 | $84.78B | $74.13B | $23.60B | $4.45B | $3.29B | 27.62x | 3.59x | 15.52x |
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 | 15.47x | 5/5 | $40.63B | $48.92 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.49x | 5/5 | $75.83B | $91.30 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.35x | 5/5 | $46.58B | $56.08 | Included in the active peer mix. |
