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 |
|---|
FD FDS FACTSET RESEARCH SYSTEMS INC FY ended Oct 15, 2025 | $308.98 | $10.99B | $12.13B | $2.32B | $933.44M | $597.04M | 19.87x | 4.73x | 12.58x |
WK WK WORKIVA INC FY ended Dec 31, 2025 | — | — | — | $884.57M | $42.22M | -$26.17M | — | — | — |
DN DNB Dun & Bradstreet Holdings, Inc. FY ended Feb 14, 2025 | — | — | — | $2.38B | $566.50M | -$24.50M | — | — | — |
HU HUBS HUBSPOT INC FY ended Feb 06, 2026 | $260.68 | $13.00B | $12.67B | $3.13B | $88.06M | $45.91M | 303.12x | 4.15x | 61.38x |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
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 | 59.42x | 3/5 | $15.41B | $52.94 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.65x | 3/5 | $5.81B | $19.97 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 118.60x | 3/5 | $14.73B | $50.60 | 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 |
|---|---|---|---|---|---|---|---|---|---|
FD FDS FACTSET RESEARCH SYSTEMS INC FY ended Oct 15, 2025 | $308.98 | $10.99B | $12.13B | $2.32B | $933.44M | $597.04M | 19.87x | 4.73x | 12.58x |
WK WK WORKIVA INC FY ended Dec 31, 2025 | — | — | — | $884.57M | $42.22M | -$26.17M | — | — | — |
DN DNB Dun & Bradstreet Holdings, Inc. FY ended Feb 14, 2025 | — | — | — | $2.38B | $566.50M | -$24.50M | — | — | — |
HU HUBS HUBSPOT INC FY ended Feb 06, 2026 | $260.68 | $13.00B | $12.67B | $3.13B | $88.06M | $45.91M | 303.12x | 4.15x | 61.38x |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
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 | 59.42x | 3/5 | $15.41B | $52.94 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.65x | 3/5 | $5.81B | $19.97 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 118.60x | 3/5 | $14.73B | $50.60 | Included in the active peer mix. |
