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 |
|---|
TE TER TERADYNE, INC FY ended Feb 16, 2026 | $335.46 | $52.45B | $52.82B | $3.19B | $766.91M | $554.05M | 96.67x | 16.44x | 68.60x |
IR IRBT IROBOT CORP FY ended Feb 28, 2025 | — | — | — | $681.85M | -$102.00M | -$145.52M | — | — | — |
DX DXCM DEXCOM INC FY ended Feb 05, 2026 | $90.14 | $34.02B | $36.27B | $4.66B | $1.33B | $836.30M | 43.13x | 7.30x | 26.86x |
CG CGNX COGNEX CORP FY ended Feb 01, 2026 | $60.08 | $10.11B | $9.17B | $994.36M | $213.60M | $114.44M | 88.35x | 10.16x | 42.94x |
RO ROK ROCKWELL AUTOMATION, INC FY ended Oct 31, 2025 | $417.53 | $46.37B | $51.18B | $8.34B | $1.50B | $869.00M | 54.44x | 5.56x | 30.94x |
PA PATH UiPath, Inc. FY ended Jan 31, 2026 | $18.14 | $9.50B | $8.29B | $1.61B | $114.94M | $282.33M | 34.88x | 5.90x | 62.81x |
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 | 48.87x | 5/6 | -$4.59B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 9.07x | 5/6 | $24.05M | $0.28 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 63.50x | 5/6 | -$6.44B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
TE TER TERADYNE, INC FY ended Feb 16, 2026 | $335.46 | $52.45B | $52.82B | $3.19B | $766.91M | $554.05M | 96.67x | 16.44x | 68.60x |
IR IRBT IROBOT CORP FY ended Feb 28, 2025 | — | — | — | $681.85M | -$102.00M | -$145.52M | — | — | — |
DX DXCM DEXCOM INC FY ended Feb 05, 2026 | $90.14 | $34.02B | $36.27B | $4.66B | $1.33B | $836.30M | 43.13x | 7.30x | 26.86x |
CG CGNX COGNEX CORP FY ended Feb 01, 2026 | $60.08 | $10.11B | $9.17B | $994.36M | $213.60M | $114.44M | 88.35x | 10.16x | 42.94x |
RO ROK ROCKWELL AUTOMATION, INC FY ended Oct 31, 2025 | $417.53 | $46.37B | $51.18B | $8.34B | $1.50B | $869.00M | 54.44x | 5.56x | 30.94x |
PA PATH UiPath, Inc. FY ended Jan 31, 2026 | $18.14 | $9.50B | $8.29B | $1.61B | $114.94M | $282.33M | 34.88x | 5.90x | 62.81x |
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 | 48.87x | 5/6 | -$4.59B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 9.07x | 5/6 | $24.05M | $0.28 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 63.50x | 5/6 | -$6.44B | — | Target fundamentals do not produce a usable positive equity value. |
