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 |
|---|
RK RKLB Rocket Lab USA, Inc. FY ended Feb 20, 2026 | $64.39 | $38.53B | $37.71B | $601.80M | -$158.02M | -$198.21M | -174.03x | 64.02x | — |
SP SPCE Virgin Galactic Holdings, Inc FY ended Mar 23, 2026 | $2.94 | $445.69M | $465.26M | $1.54M | -$254.68M | -$278.91M | -0.54x | 288.66x | — |
SP SPIR Spire Global, Inc. FY ended Dec 31, 2025 | $13.17 | $471.44M | $416.16M | $71.55M | $63.83M | $51.31M | 8.84x | 6.59x | 5.31x |
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $262.82 | $48.94B | $56.27B | $21.33B | $2.97B | $1.61B | 30.81x | 2.30x | 15.74x |
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $545.57 | $77.51B | $90.02B | $41.95B | $5.56B | $4.18B | 18.76x | 1.85x | 16.19x |
LM LMT LOCKHEED MARTIN CORP FY ended Jan 26, 2026 | $563.85 | $130.13B | $150.03B | $75.05B | $8.09B | $5.02B | 26.24x | 1.73x | 15.82x |
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 | 13.80x | 4/6 | -$2.44B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 60.86x | 6/6 | $20.41B | $81.64 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -14.99x | 6/6 | $3.40B | $13.58 | 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 |
|---|---|---|---|---|---|---|---|---|---|
RK RKLB Rocket Lab USA, Inc. FY ended Feb 20, 2026 | $64.39 | $38.53B | $37.71B | $601.80M | -$158.02M | -$198.21M | -174.03x | 64.02x | — |
SP SPCE Virgin Galactic Holdings, Inc FY ended Mar 23, 2026 | $2.94 | $445.69M | $465.26M | $1.54M | -$254.68M | -$278.91M | -0.54x | 288.66x | — |
SP SPIR Spire Global, Inc. FY ended Dec 31, 2025 | $13.17 | $471.44M | $416.16M | $71.55M | $63.83M | $51.31M | 8.84x | 6.59x | 5.31x |
LH LHX L3HARRIS TECHNOLOGIES, INC. /DE/ FY ended Feb 06, 2026 | $262.82 | $48.94B | $56.27B | $21.33B | $2.97B | $1.61B | 30.81x | 2.30x | 15.74x |
NO NOC NORTHROP GRUMMAN CORP /DE/ FY ended Jan 22, 2026 | $545.57 | $77.51B | $90.02B | $41.95B | $5.56B | $4.18B | 18.76x | 1.85x | 16.19x |
LM LMT LOCKHEED MARTIN CORP FY ended Jan 26, 2026 | $563.85 | $130.13B | $150.03B | $75.05B | $8.09B | $5.02B | 26.24x | 1.73x | 15.82x |
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 | 13.80x | 4/6 | -$2.44B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 60.86x | 6/6 | $20.41B | $81.64 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -14.99x | 6/6 | $3.40B | $13.58 | Peer averages are not economically meaningful for this method. |
