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 |
|---|
BX BX Blackstone Inc. FY ended Feb 20, 2026 | $143.20 | $107.49B | $130.64B | $14.45B | $4.79B | $3.02B | 37.00x | 7.44x | 24.88x |
KK KKR KKR & Co. Inc. FY ended Feb 24, 2026 | $109.62 | $98.40B | $420.29B | $19.46B | $6.10B | $2.37B | — | 5.06x | 47.95x |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.39 | $17.60B | $35.63B | $4.78B | $1.28B | $808.70M | 22.66x | 3.68x | 25.98x |
BN BN BROOKFIELD Corp /ON/ FY ended Dec 31, 2025 | $41.28 | — | — | $75.10B | $13.94B | $3.24B | 80.94x | — | — |
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 | 32.95x | 3/4 | -$198.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.39x | 3/4 | $172.81B | $292.62 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 46.87x | 3/4 | $163.66B | $277.13 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BX BX Blackstone Inc. FY ended Feb 20, 2026 | $143.20 | $107.49B | $130.64B | $14.45B | $4.79B | $3.02B | 37.00x | 7.44x | 24.88x |
KK KKR KKR & Co. Inc. FY ended Feb 24, 2026 | $109.62 | $98.40B | $420.29B | $19.46B | $6.10B | $2.37B | — | 5.06x | 47.95x |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.39 | $17.60B | $35.63B | $4.78B | $1.28B | $808.70M | 22.66x | 3.68x | 25.98x |
BN BN BROOKFIELD Corp /ON/ FY ended Dec 31, 2025 | $41.28 | — | — | $75.10B | $13.94B | $3.24B | 80.94x | — | — |
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 | 32.95x | 3/4 | -$198.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.39x | 3/4 | $172.81B | $292.62 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 46.87x | 3/4 | $163.66B | $277.13 | Included in the active peer mix. |
