$13.29
Down 1.12% · Snapshot Sep 9, 2026
Market cap
$2.88B
Market cap $2.88B
Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$19.75
Blended value per share under the current mix.
Current price
$13.29
Sep 09, 2026
Peer gap
+48.6%
Peers imply 48.6% upside
Weighting mixer
Value contribution
6 peers →Price / Sales
$2.10B
Price / Earnings
$2.18B
Price / Sales
$4.20B
Price / Earnings
$4.37B
Equal-weight baseline
Discount 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$4.29B
Baseline / share
$19.75
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
AOS SMITH A O CORP FY ended Dec 31, 2025 | — | — | — | $3.83B | $743.40M | $546.20M | — | — | — |
LII LENNOX INTERNATIONAL INC FY ended Feb 03, 2026 | — | — | — | $5.20B | $1.04B | $805.80M | — | — | — |
JCI Johnson Controls International plc FY ended Oct 31, 2025 | $144.92 | $88.42B | — | $23.60B | $4.45B | $3.29B | 28.81x | 3.75x | — |
AAON AAON, INC. FY ended Feb 24, 2026 | — | — | — | $1.44B | $207.99M | $107.59M | — | — | — |
IR Ingersoll Rand Inc. FY ended Feb 13, 2026 | — | — | — | $7.65B | $1.35B | $581.40M | — | — | — |
TT Trane Technologies plc FY ended Jan 30, 2026 | — | — | — | $21.32B | $4.22B | $2.92B | — | — | — |
AOS
SMITH A O CORP
—
—
—
$3.83B
$743.40M
—
—
—
Cap —EV —Rev $3.83BEBITDA $743.40MP/E —P/S —EV/EBITDA —
LII
LENNOX INTERNATIONAL INC
—
—
—
$5.20B
$1.04B
—
—
—
Cap —EV —Rev $5.20BEBITDA $1.04BP/E —P/S —EV/EBITDA —
JCI
Johnson Controls International plc
$144.92
$88.42B
—
$23.60B
$4.45B
28.81x
3.75x
—
Cap $88.42BEV —Rev $23.60BEBITDA $4.45BP/E 28.81xP/S 3.75xEV/EBITDA —
AAON
AAON, INC.
—
—
—
$1.44B
$207.99M
—
—
—
Cap —EV —Rev $1.44BEBITDA $207.99MP/E —P/S —EV/EBITDA —
IR
Ingersoll Rand Inc.
—
—
—
$7.65B
$1.35B
—
—
—
Cap —EV —Rev $7.65BEBITDA $1.35BP/E —P/S —EV/EBITDA —
TT
Trane Technologies plc
—
—
—
$21.32B
$4.22B
—
—
—
Cap —EV —Rev $21.32BEBITDA $4.22BP/E —P/S —EV/EBITDA —
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 | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 3.75x | 1/6 | $4.20B | $19.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 28.81x | 1/6 | $4.37B | $20.13 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
3.75x
Coverage
1/6
Implied equity value
$4.20B
Fair value / share
$19.38
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
28.81x
Coverage
1/6
Implied equity value
$4.37B
Fair value / share
$20.13
Included in the active peer mix.
