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 |
|---|
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $353.02 | $1.39T | $1.37T | $94.83B | $10.45B | $3.79B | 326.87x | 14.70x | 127.86x |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $15.87 | $21.61B | $21.21B | $5.39B | -$2.68B | -$3.65B | -5.17x | 4.01x | — |
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.90 | $51.81B | $121.33B | $187.27B | $3.63B | -$8.16B | -6.75x | 0.28x | 17.01x |
GM GM General Motors Co FY ended Jan 15, 2026 | $86.40 | $75.81B | $202.09B | $185.02B | $12.20B | $2.70B | 26.42x | 0.41x | 10.73x |
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 | 53.55x | 3/4 | -$144.08B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.85x | 4/4 | $6.57B | $16.66 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 85.34x | 4/4 | -$230.26B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $353.02 | $1.39T | $1.37T | $94.83B | $10.45B | $3.79B | 326.87x | 14.70x | 127.86x |
RI RIVN Rivian Automotive, Inc. / DE FY ended Dec 31, 2025 | $15.87 | $21.61B | $21.21B | $5.39B | -$2.68B | -$3.65B | -5.17x | 4.01x | — |
F F FORD MOTOR CO FY ended Dec 31, 2025 | $13.90 | $51.81B | $121.33B | $187.27B | $3.63B | -$8.16B | -6.75x | 0.28x | 17.01x |
GM GM General Motors Co FY ended Jan 15, 2026 | $86.40 | $75.81B | $202.09B | $185.02B | $12.20B | $2.70B | 26.42x | 0.41x | 10.73x |
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 | 53.55x | 3/4 | -$144.08B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.85x | 4/4 | $6.57B | $16.66 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 85.34x | 4/4 | -$230.26B | — | Target fundamentals do not produce a usable positive equity value. |
