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 |
|---|
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $353.32 | $1.40T | $1.38T | $94.83B | $10.45B | $3.79B | 327.15x | 14.72x | 127.97x |
GN GNRC GENERAC HOLDINGS INC. FY ended Feb 13, 2026 | $192.26 | $11.34B | $13.15B | $4.21B | $462.79M | $159.55M | 71.47x | 2.70x | 24.31x |
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $410.46 | $159.42B | $172.15B | $27.45B | $5.98B | $4.09B | 39.28x | 5.81x | 28.46x |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $206.44 | $22.19B | $20.57B | $5.22B | $1.60B | $1.53B | 14.53x | 4.25x | 12.81x |
RU RUN Sunrun Inc. FY ended Feb 20, 2026 | $8.92 | $2.15B | $15.13B | $2.96B | $1.71B | $449.95M | 5.22x | 0.73x | 8.86x |
ST STEM STEM, INC. FY ended Feb 25, 2026 | $5.65 | $54.39M | $362.38M | $156.27M | $181.07M | $137.76M | -0.62x | 0.35x | 1.71x |
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 | 34.26x | 6/6 | -$1.37B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.76x | 6/6 | $10.77B | $209.04 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 76.17x | 6/6 | -$5.18B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
TS TSLA Tesla, Inc. FY ended Jan 23, 2026 | $353.32 | $1.40T | $1.38T | $94.83B | $10.45B | $3.79B | 327.15x | 14.72x | 127.97x |
GN GNRC GENERAC HOLDINGS INC. FY ended Feb 13, 2026 | $192.26 | $11.34B | $13.15B | $4.21B | $462.79M | $159.55M | 71.47x | 2.70x | 24.31x |
ET ETN Eaton Corp plc FY ended Jan 31, 2026 | $410.46 | $159.42B | $172.15B | $27.45B | $5.98B | $4.09B | 39.28x | 5.81x | 28.46x |
FS FSLR FIRST SOLAR, INC. FY ended Feb 20, 2026 | $206.44 | $22.19B | $20.57B | $5.22B | $1.60B | $1.53B | 14.53x | 4.25x | 12.81x |
RU RUN Sunrun Inc. FY ended Feb 20, 2026 | $8.92 | $2.15B | $15.13B | $2.96B | $1.71B | $449.95M | 5.22x | 0.73x | 8.86x |
ST STEM STEM, INC. FY ended Feb 25, 2026 | $5.65 | $54.39M | $362.38M | $156.27M | $181.07M | $137.76M | -0.62x | 0.35x | 1.71x |
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 | 34.26x | 6/6 | -$1.37B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.76x | 6/6 | $10.77B | $209.04 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 76.17x | 6/6 | -$5.18B | — | Target fundamentals do not produce a usable positive equity value. |
