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 |
|---|
SE SEDG SOLAREDGE TECHNOLOGIES, INC. FY ended Feb 01, 2026 | $32.62 | $2.01B | $3.01B | $1.18B | -$360.40M | -$405.45M | -4.74x | 1.69x | — |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $210.10 | $22.58B | $20.96B | $5.22B | $1.60B | $1.53B | 14.79x | 4.33x | 13.05x |
EN ENPH Enphase Energy, Inc. FY ended Feb 05, 2026 | $38.83 | $5.12B | $5.40B | $1.47B | $286.64M | $172.13M | 30.10x | 3.47x | 18.84x |
MA MAXN Maxeon Solar Technologies, Ltd. FY ended Dec 31, 2024 | $0.00 | $53.96 | $293.80M | $509.05M | -$511.81M | -$614.30M | -0.00x | 0.00x | — |
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 | 17.98x | 2/4 | $13.70B | $100.30 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.37x | 4/4 | $8.45B | $61.88 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.04x | 4/4 | $5.88B | $43.06 | Included in the active peer mix. |
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 |
|---|---|---|---|---|---|---|---|---|---|
SE SEDG SOLAREDGE TECHNOLOGIES, INC. FY ended Feb 01, 2026 | $32.62 | $2.01B | $3.01B | $1.18B | -$360.40M | -$405.45M | -4.74x | 1.69x | — |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $210.10 | $22.58B | $20.96B | $5.22B | $1.60B | $1.53B | 14.79x | 4.33x | 13.05x |
EN ENPH Enphase Energy, Inc. FY ended Feb 05, 2026 | $38.83 | $5.12B | $5.40B | $1.47B | $286.64M | $172.13M | 30.10x | 3.47x | 18.84x |
MA MAXN Maxeon Solar Technologies, Ltd. FY ended Dec 31, 2024 | $0.00 | $53.96 | $293.80M | $509.05M | -$511.81M | -$614.30M | -0.00x | 0.00x | — |
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 | 17.98x | 2/4 | $13.70B | $100.30 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.37x | 4/4 | $8.45B | $61.88 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.04x | 4/4 | $5.88B | $43.06 | Included in the active peer mix. |
