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 TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
GT GTLB Gitlab Inc. FY ended Jan 31, 2026 | $44.87 | $7.63B | $7.45B | $955.22M | -$34.09M | -$55.96M | -131.97x | 7.98x | — |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
ZM ZM Zoom Communications, Inc. FY ended Jan 31, 2026 | $98.43 | $28.91B | $27.71B | $4.87B | $2.56B | $1.90B | 15.93x | 5.94x | 10.74x |
NO NOW ServiceNow, Inc. FY ended Jan 23, 2026 | $144.71 | $149.61B | $148.81B | $13.28B | $2.92B | $1.75B | 86.65x | 11.27x | 50.62x |
DO DOCU DOCUSIGN, INC. FY ended Feb 28, 2026 | $64.00 | $12.22B | $11.89B | $3.22B | $470.30M | $309.09M | 43.24x | 3.80x | 21.74x |
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 | 62.54x | 5/6 | $4.56B | $89.08 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.93x | 6/6 | $8.54B | $166.94 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -143.34x | 6/6 | -$17.02B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
TE TEAM Atlassian Corp FY ended Jun 30, 2026 | $190.42 | $49.54B | $49.89B | $6.57B | $192.90M | -$53.83M | -906.74x | 7.54x | 201.79x |
GT GTLB Gitlab Inc. FY ended Jan 31, 2026 | $44.87 | $7.63B | $7.45B | $955.22M | -$34.09M | -$55.96M | -131.97x | 7.98x | — |
CR CRM Salesforce, Inc. FY ended Feb 25, 2026 | $256.00 | $210.69B | $222.75B | $41.53B | $9.90B | $7.46B | 32.82x | 5.07x | 21.86x |
ZM ZM Zoom Communications, Inc. FY ended Jan 31, 2026 | $98.43 | $28.91B | $27.71B | $4.87B | $2.56B | $1.90B | 15.93x | 5.94x | 10.74x |
NO NOW ServiceNow, Inc. FY ended Jan 23, 2026 | $144.71 | $149.61B | $148.81B | $13.28B | $2.92B | $1.75B | 86.65x | 11.27x | 50.62x |
DO DOCU DOCUSIGN, INC. FY ended Feb 28, 2026 | $64.00 | $12.22B | $11.89B | $3.22B | $470.30M | $309.09M | 43.24x | 3.80x | 21.74x |
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 | 62.54x | 5/6 | $4.56B | $89.08 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.93x | 6/6 | $8.54B | $166.94 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -143.34x | 6/6 | -$17.02B | — | Peer averages are not economically meaningful for this method. |
