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 |
|---|
FI FI FISERV INC FY ended Feb 13, 2026 | — | — | — | $21.19B | $8.26B | $3.48B | — | — | — |
GP GPN GLOBAL PAYMENTS INC FY ended Feb 10, 2026 | $92.87 | $24.58B | $36.04B | $7.71B | $3.64B | $1.40B | 16.07x | 3.19x | 9.90x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.95 | $50.18B | $60.31B | $24.19B | $2.06B | $1.31B | 39.98x | 2.07x | 25.75x |
PY PYPL PayPal Holdings, Inc. FY ended Jan 28, 2026 | $54.07 | $47.70B | $91.85B | $33.17B | $7.60B | $5.23B | 9.99x | 1.44x | 11.03x |
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 | 15.93x | 3/4 | -$499.51M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.23x | 3/4 | $9.34B | $118.24 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 22.01x | 3/4 | $2.62B | $33.18 | 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 |
|---|---|---|---|---|---|---|---|---|---|
FI FI FISERV INC FY ended Feb 13, 2026 | — | — | — | $21.19B | $8.26B | $3.48B | — | — | — |
GP GPN GLOBAL PAYMENTS INC FY ended Feb 10, 2026 | $92.87 | $24.58B | $36.04B | $7.71B | $3.64B | $1.40B | 16.07x | 3.19x | 9.90x |
XY XYZ Block, Inc. FY ended Dec 31, 2025 | $83.95 | $50.18B | $60.31B | $24.19B | $2.06B | $1.31B | 39.98x | 2.07x | 25.75x |
PY PYPL PayPal Holdings, Inc. FY ended Jan 28, 2026 | $54.07 | $47.70B | $91.85B | $33.17B | $7.60B | $5.23B | 9.99x | 1.44x | 11.03x |
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 | 15.93x | 3/4 | -$499.51M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.23x | 3/4 | $9.34B | $118.24 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 22.01x | 3/4 | $2.62B | $33.18 | Included in the active peer mix. |
