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 |
|---|
SC SCHW SCHWAB CHARLES CORP FY ended Jan 30, 2026 | $108.85 | $188.24B | $526.19B | $23.92B | $18.98B | $8.85B | 23.41x | 7.87x | 22.36x |
IB IBKR Interactive Brokers Group, Inc. FY ended Dec 31, 2025 | $96.38 | $6.17B | $183.91B | $2.44B | $8.21B | $4.36B | 43.41x | 2.53x | 14.77x |
CO COIN Coinbase Global, Inc. FY ended Dec 31, 2025 | $185.33 | $48.89B | $51.31B | $7.18B | $1.79B | $1.26B | 41.65x | 6.81x | 27.56x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $84.58 | $50.55B | $60.68B | $24.19B | $2.06B | $1.31B | 40.28x | 2.09x | 25.91x |
PY PYPL PayPal Holdings, Inc. FY ended Jan 28, 2026 | $54.38 | $47.97B | $92.13B | $33.17B | $7.60B | $5.23B | 10.05x | 1.45x | 11.06x |
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 | 20.99x | 5/5 | $34.80B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.15x | 5/5 | $18.55B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.76x | 5/5 | $59.80B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
SC SCHW SCHWAB CHARLES CORP FY ended Jan 30, 2026 | $108.85 | $188.24B | $526.19B | $23.92B | $18.98B | $8.85B | 23.41x | 7.87x | 22.36x |
IB IBKR Interactive Brokers Group, Inc. FY ended Dec 31, 2025 | $96.38 | $6.17B | $183.91B | $2.44B | $8.21B | $4.36B | 43.41x | 2.53x | 14.77x |
CO COIN Coinbase Global, Inc. FY ended Dec 31, 2025 | $185.33 | $48.89B | $51.31B | $7.18B | $1.79B | $1.26B | 41.65x | 6.81x | 27.56x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $84.58 | $50.55B | $60.68B | $24.19B | $2.06B | $1.31B | 40.28x | 2.09x | 25.91x |
PY PYPL PayPal Holdings, Inc. FY ended Jan 28, 2026 | $54.38 | $47.97B | $92.13B | $33.17B | $7.60B | $5.23B | 10.05x | 1.45x | 11.06x |
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 | 20.99x | 5/5 | $34.80B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.15x | 5/5 | $18.55B | — | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 31.76x | 5/5 | $59.80B | — | Included in the active peer mix. |
