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 |
|---|
EF EFX EQUIFAX INC FY ended Jan 30, 2026 | $196.70 | $23.11B | $27.67B | $6.07B | $1.46B | $660.30M | 36.97x | 3.80x | 16.59x |
FI FICO FAIR ISAAC CORP FY ended Oct 23, 2025 | $1,164.10 | $25.14B | $28.20B | $1.99B | $919.81M | $651.95M | 43.86x | 12.63x | 27.30x |
TR TRU TransUnion FY ended Jan 30, 2026 | $86.14 | $16.61B | $18.84B | $4.58B | $1.49B | $455.40M | 37.13x | 3.63x | 10.90x |
RO ROOT Root, Inc. FY ended Dec 31, 2025 | $56.76 | $2.41B | $3.01B | $1.52B | $87.10M | $40.30M | 24.05x | 1.59x | 25.86x |
XR XRX Xerox Holdings Corp FY ended Feb 28, 2026 | $3.17 | $416.27M | $6.15B | $7.02B | $4.00M | -$1.03B | -0.38x | 0.06x | 769.16x |
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 | 324.26x | 5/5 | $181.69B | $407.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.34x | 5/5 | $10.34B | $23.18 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 28.33x | 5/5 | -$694.00M | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
EF EFX EQUIFAX INC FY ended Jan 30, 2026 | $196.70 | $23.11B | $27.67B | $6.07B | $1.46B | $660.30M | 36.97x | 3.80x | 16.59x |
FI FICO FAIR ISAAC CORP FY ended Oct 23, 2025 | $1,164.10 | $25.14B | $28.20B | $1.99B | $919.81M | $651.95M | 43.86x | 12.63x | 27.30x |
TR TRU TransUnion FY ended Jan 30, 2026 | $86.14 | $16.61B | $18.84B | $4.58B | $1.49B | $455.40M | 37.13x | 3.63x | 10.90x |
RO ROOT Root, Inc. FY ended Dec 31, 2025 | $56.76 | $2.41B | $3.01B | $1.52B | $87.10M | $40.30M | 24.05x | 1.59x | 25.86x |
XR XRX Xerox Holdings Corp FY ended Feb 28, 2026 | $3.17 | $416.27M | $6.15B | $7.02B | $4.00M | -$1.03B | -0.38x | 0.06x | 769.16x |
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 | 324.26x | 5/5 | $181.69B | $407.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.34x | 5/5 | $10.34B | $23.18 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 28.33x | 5/5 | -$694.00M | — | Target fundamentals do not produce a usable positive equity value. |
