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 |
|---|
CH CHRW C. H. ROBINSON WORLDWIDE, INC. FY ended Feb 11, 2026 | $150.39 | $17.57B | $20.36B | $16.23B | $828.44M | $587.08M | 31.14x | 1.08x | 22.92x |
EX EXPD EXPEDITORS INTERNATIONAL OF WASHINGTON INC FY ended Feb 19, 2026 | $190.97 | $24.82B | $25.44B | $11.07B | $1.10B | $810.33M | 32.10x | 2.24x | 23.16x |
KN KNX Knight-Swift Transportation Holdings Inc. FY ended Feb 16, 2026 | $67.24 | $10.93B | $10.83B | $7.47B | $1.01B | $65.95M | 164.00x | 1.46x | 8.11x |
UP UPS UNITED PARCEL SERVICE INC FY ended Dec 31, 2025 | $105.33 | $75.20B | $96.84B | $88.66B | $8.73B | $5.57B | 16.06x | 0.85x | 9.97x |
FD FDX FEDEX CORP FY ended Jul 16, 2026 | — | — | — | $94.72B | $9.49B | $4.43B | — | — | — |
JB JBHT HUNT J B TRANSPORT SERVICES INC FY ended Feb 17, 2026 | $261.03 | $24.51B | $23.93B | $12.00B | $893.73M | $598.28M | 42.65x | 2.04x | 22.66x |
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 | 17.46x | 5/6 | -$1.22B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.54x | 5/6 | $20.24B | $176.48 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 57.19x | 5/6 | $1.83B | $15.96 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CH CHRW C. H. ROBINSON WORLDWIDE, INC. FY ended Feb 11, 2026 | $150.39 | $17.57B | $20.36B | $16.23B | $828.44M | $587.08M | 31.14x | 1.08x | 22.92x |
EX EXPD EXPEDITORS INTERNATIONAL OF WASHINGTON INC FY ended Feb 19, 2026 | $190.97 | $24.82B | $25.44B | $11.07B | $1.10B | $810.33M | 32.10x | 2.24x | 23.16x |
KN KNX Knight-Swift Transportation Holdings Inc. FY ended Feb 16, 2026 | $67.24 | $10.93B | $10.83B | $7.47B | $1.01B | $65.95M | 164.00x | 1.46x | 8.11x |
UP UPS UNITED PARCEL SERVICE INC FY ended Dec 31, 2025 | $105.33 | $75.20B | $96.84B | $88.66B | $8.73B | $5.57B | 16.06x | 0.85x | 9.97x |
FD FDX FEDEX CORP FY ended Jul 16, 2026 | — | — | — | $94.72B | $9.49B | $4.43B | — | — | — |
JB JBHT HUNT J B TRANSPORT SERVICES INC FY ended Feb 17, 2026 | $261.03 | $24.51B | $23.93B | $12.00B | $893.73M | $598.28M | 42.65x | 2.04x | 22.66x |
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 | 17.46x | 5/6 | -$1.22B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.54x | 5/6 | $20.24B | $176.48 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 57.19x | 5/6 | $1.83B | $15.96 | Included in the active peer mix. |
