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 |
|---|
U U Unity Software Inc. FY ended Jan 30, 2026 | $43.31 | $19.06B | $19.67B | $1.85B | $46.80M | -$402.77M | -45.11x | 10.30x | 294.41x |
AP APP AppLovin Corp FY ended Dec 31, 2025 | $317.76 | $106.54B | $108.58B | $5.48B | $4.18B | $3.33B | 32.59x | 19.44x | 26.01x |
RB RBLX Roblox Corp FY ended Dec 31, 2025 | $38.53 | $27.52B | $26.60B | $4.89B | -$794.96M | -$1.07B | -25.02x | 5.63x | — |
DU DUOL Duolingo, Inc. FY ended Dec 31, 2025 | $146.98 | $2.45B | $1.53B | $1.04B | $187.61M | $414.07M | 17.15x | 2.36x | 7.78x |
TT TTWO TAKE TWO INTERACTIVE SOFTWARE INC FY ended May 11, 2026 | $235.39 | $44.01B | $45.83B | $6.66B | $847.30M | -$298.20M | -145.30x | 6.61x | 49.95x |
EA EA ELECTRONIC ARTS INC. FY ended Jul 25, 2026 | $209.70 | $52.93B | $53.18B | $7.53B | $1.52B | $887.00M | 59.74x | 7.03x | 33.87x |
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 | 83.87x | 5/6 | -$2.80B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 8.56x | 6/6 | $894.65M | $2.42 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -17.66x | 6/6 | $1.24B | $3.36 | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
U U Unity Software Inc. FY ended Jan 30, 2026 | $43.31 | $19.06B | $19.67B | $1.85B | $46.80M | -$402.77M | -45.11x | 10.30x | 294.41x |
AP APP AppLovin Corp FY ended Dec 31, 2025 | $317.76 | $106.54B | $108.58B | $5.48B | $4.18B | $3.33B | 32.59x | 19.44x | 26.01x |
RB RBLX Roblox Corp FY ended Dec 31, 2025 | $38.53 | $27.52B | $26.60B | $4.89B | -$794.96M | -$1.07B | -25.02x | 5.63x | — |
DU DUOL Duolingo, Inc. FY ended Dec 31, 2025 | $146.98 | $2.45B | $1.53B | $1.04B | $187.61M | $414.07M | 17.15x | 2.36x | 7.78x |
TT TTWO TAKE TWO INTERACTIVE SOFTWARE INC FY ended May 11, 2026 | $235.39 | $44.01B | $45.83B | $6.66B | $847.30M | -$298.20M | -145.30x | 6.61x | 49.95x |
EA EA ELECTRONIC ARTS INC. FY ended Jul 25, 2026 | $209.70 | $52.93B | $53.18B | $7.53B | $1.52B | $887.00M | 59.74x | 7.03x | 33.87x |
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 | 83.87x | 5/6 | -$2.80B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 8.56x | 6/6 | $894.65M | $2.42 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -17.66x | 6/6 | $1.24B | $3.36 | Peer averages are not economically meaningful for this method. |
