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 |
|---|
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 | — |
AN ANSS ANSYS INC FY ended Feb 14, 2025 | — | — | — | $2.54B | $820.54M | $575.69M | — | — | — |
SN SNPS SYNOPSYS INC FY ended Dec 15, 2025 | $442.61 | $84.82B | $90.18B | $7.05B | $1.75B | $1.33B | 55.05x | 12.02x | 42.12x |
BS BSY BENTLEY SYSTEMS INC FY ended Dec 31, 2025 | $37.30 | $11.65B | $13.45B | $1.50B | $418.66M | $277.86M | 43.88x | 7.75x | 30.45x |
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 | 33.46x | 3/5 | $959.39M | $2.18 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.21x | 4/5 | $20.74B | $47.12 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 26.63x | 4/5 | -$10.72B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
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 | — |
AN ANSS ANSYS INC FY ended Feb 14, 2025 | — | — | — | $2.54B | $820.54M | $575.69M | — | — | — |
SN SNPS SYNOPSYS INC FY ended Dec 15, 2025 | $442.61 | $84.82B | $90.18B | $7.05B | $1.75B | $1.33B | 55.05x | 12.02x | 42.12x |
BS BSY BENTLEY SYSTEMS INC FY ended Dec 31, 2025 | $37.30 | $11.65B | $13.45B | $1.50B | $418.66M | $277.86M | 43.88x | 7.75x | 30.45x |
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 | 33.46x | 3/5 | $959.39M | $2.18 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 11.21x | 4/5 | $20.74B | $47.12 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 26.63x | 4/5 | -$10.72B | — | Target fundamentals do not produce a usable positive equity value. |
