{
 "model": "comps",
 "name": "Apple — comparable companies (illustrative, Sep 2026)",
 "units": "USD millions except per-share",
 "tables": {
  "companies": {
   "name": "Companies",
   "fields": {
    "name": "text",
    "ticker": "text",
    "group": "text",
    "peer": "number"
   },
   "rows": [
    {
     "id": "aapl",
     "name": "Apple",
     "ticker": "AAPL",
     "group": "target",
     "peer": 0
    },
    {
     "id": "msft",
     "name": "Microsoft",
     "ticker": "MSFT",
     "group": "platform",
     "peer": 1
    },
    {
     "id": "googl",
     "name": "Alphabet",
     "ticker": "GOOGL",
     "group": "platform",
     "peer": 1
    },
    {
     "id": "amzn",
     "name": "Amazon",
     "ticker": "AMZN",
     "group": "platform",
     "peer": 1
    },
    {
     "id": "meta",
     "name": "Meta Platforms",
     "ticker": "META",
     "group": "platform",
     "peer": 1
    },
    {
     "id": "nvda",
     "name": "NVIDIA",
     "ticker": "NVDA",
     "group": "platform",
     "peer": 1
    },
    {
     "id": "dell",
     "name": "Dell Technologies",
     "ticker": "DELL",
     "group": "hardware",
     "peer": 1
    },
    {
     "id": "hpq",
     "name": "HP Inc.",
     "ticker": "HPQ",
     "group": "hardware",
     "peer": 1
    }
   ]
  },
  "stats": {
   "name": "Statistics",
   "rows": [
    {
     "id": "low",
     "name": "Low"
    },
    {
     "id": "mean",
     "name": "Mean"
    },
    {
     "id": "median",
     "name": "Median"
    },
    {
     "id": "high",
     "name": "High"
    },
    {
     "id": "median_platform",
     "name": "Median: platforms"
    },
    {
     "id": "median_hardware",
     "name": "Median: hardware"
    }
   ]
  }
 },
 "pivots": {
  "market_data": {
   "name": "Market data",
   "dims": {
    "company": "companies"
   },
   "lines": [
    {
     "id": "price",
     "name": "Share price",
     "format": "$#,##0.00"
    },
    {
     "id": "shares",
     "name": "Diluted shares (M)",
     "format": "#,##0"
    },
    {
     "id": "cash",
     "name": "Cash & investments",
     "format": "#,##0"
    },
    {
     "id": "debt",
     "name": "Total debt",
     "format": "#,##0"
    }
   ],
   "values": [
    {
     "at": {
      "company": "aapl",
      "line": "price"
     },
     "value": 331.34
    },
    {
     "at": {
      "company": "aapl",
      "line": "shares"
     },
     "value": 14590
    },
    {
     "at": {
      "company": "aapl",
      "line": "cash"
     },
     "value": 62400
    },
    {
     "at": {
      "company": "aapl",
      "line": "debt"
     },
     "value": 84340
    },
    {
     "at": {
      "company": "msft",
      "line": "price"
     },
     "value": 497.75
    },
    {
     "at": {
      "company": "msft",
      "line": "shares"
     },
     "value": 7430
    },
    {
     "at": {
      "company": "msft",
      "line": "cash"
     },
     "value": 76840
    },
    {
     "at": {
      "company": "msft",
      "line": "debt"
     },
     "value": 128810
    },
    {
     "at": {
      "company": "googl",
      "line": "price"
     },
     "value": 347.33
    },
    {
     "at": {
      "company": "googl",
      "line": "shares"
     },
     "value": 12230
    },
    {
     "at": {
      "company": "googl",
      "line": "cash"
     },
     "value": 242470
    },
    {
     "at": {
      "company": "googl",
      "line": "debt"
     },
     "value": 120790
    },
    {
     "at": {
      "company": "amzn",
      "line": "price"
     },
     "value": 251.19
    },
    {
     "at": {
      "company": "amzn",
      "line": "shares"
     },
     "value": 10790
    },
    {
     "at": {
      "company": "amzn",
      "line": "cash"
     },
     "value": 122990
    },
    {
     "at": {
      "company": "amzn",
      "line": "debt"
     },
     "value": 251640
    },
    {
     "at": {
      "company": "meta",
      "line": "price"
     },
     "value": 682.31
    },
    {
     "at": {
      "company": "meta",
      "line": "shares"
     },
     "value": 2520
    },
    {
     "at": {
      "company": "meta",
      "line": "cash"
     },
     "value": 90260
    },
    {
     "at": {
      "company": "meta",
      "line": "debt"
     },
     "value": 112320
    },
    {
     "at": {
      "company": "nvda",
      "line": "price"
     },
     "value": 219.34
    },
    {
     "at": {
      "company": "nvda",
      "line": "shares"
     },
     "value": 24150
    },
    {
     "at": {
      "company": "nvda",
      "line": "cash"
     },
     "value": 62470
    },
    {
     "at": {
      "company": "nvda",
      "line": "debt"
     },
     "value": 38860
    },
    {
     "at": {
      "company": "dell",
      "line": "price"
     },
     "value": 543.51
    },
    {
     "at": {
      "company": "dell",
      "line": "shares"
     },
     "value": 636
    },
    {
     "at": {
      "company": "dell",
      "line": "cash"
     },
     "value": 11570
    },
    {
     "at": {
      "company": "dell",
      "line": "debt"
     },
     "value": 31920
    },
    {
     "at": {
      "company": "hpq",
      "line": "price"
     },
     "value": 33.82
    },
    {
     "at": {
      "company": "hpq",
      "line": "shares"
     },
     "value": 914.5
    },
    {
     "at": {
      "company": "hpq",
      "line": "cash"
     },
     "value": 3700
    },
    {
     "at": {
      "company": "hpq",
      "line": "debt"
     },
     "value": 10860
    }
   ]
  },
  "comps": {
   "name": "Comparable companies",
   "dims": {
    "company": "companies"
   },
   "lines": [
    {
     "id": "market_cap",
     "name": "Market cap",
     "format": "#,##0"
    },
    {
     "id": "net_debt",
     "name": "Net debt (cash)",
     "format": "#,##0"
    },
    {
     "id": "ev",
     "name": "Enterprise value",
     "format": "#,##0"
    },
    {
     "id": "revenue_ltm",
     "name": "Revenue LTM",
     "format": "#,##0"
    },
    {
     "id": "revenue_ntm",
     "name": "Revenue NTM",
     "format": "#,##0"
    },
    {
     "id": "revenue_prior",
     "name": "Revenue, year before LTM",
     "format": "#,##0"
    },
    {
     "id": "ebitda_ltm",
     "name": "EBITDA LTM",
     "format": "#,##0"
    },
    {
     "id": "ebitda_ntm",
     "name": "EBITDA NTM",
     "format": "#,##0"
    },
    {
     "id": "net_income_ltm",
     "name": "Net income LTM",
     "format": "#,##0"
    },
    {
     "id": "net_income_ntm",
     "name": "Net income NTM",
     "format": "#,##0"
    },
    {
     "id": "eps_ltm",
     "name": "EPS LTM",
     "format": "$#,##0.00"
    },
    {
     "id": "eps_ntm",
     "name": "EPS NTM",
     "format": "$#,##0.00"
    },
    {
     "id": "rev_growth_ltm",
     "name": "Revenue growth LTM",
     "format": "percent"
    },
    {
     "id": "rev_growth_ntm",
     "name": "Revenue growth NTM",
     "format": "percent"
    },
    {
     "id": "ebitda_margin_ltm",
     "name": "EBITDA margin LTM",
     "format": "percent"
    },
    {
     "id": "ebitda_margin_ntm",
     "name": "EBITDA margin NTM",
     "format": "percent"
    },
    {
     "id": "ev_revenue_ltm",
     "name": "EV / Revenue LTM",
     "format": "multiple"
    },
    {
     "id": "ev_revenue_ntm",
     "name": "EV / Revenue NTM",
     "format": "multiple"
    },
    {
     "id": "ev_ebitda_ltm",
     "name": "EV / EBITDA LTM",
     "format": "multiple"
    },
    {
     "id": "ev_ebitda_ntm",
     "name": "EV / EBITDA NTM",
     "format": "multiple"
    },
    {
     "id": "pe_ltm",
     "name": "P / E LTM",
     "format": "multiple"
    },
    {
     "id": "pe_ntm",
     "name": "P / E NTM",
     "format": "multiple"
    }
   ],
   "values": [
    {
     "at": {
      "company": "aapl",
      "line": "revenue_ltm"
     },
     "value": 466820
    },
    {
     "at": {
      "company": "aapl",
      "line": "revenue_prior"
     },
     "value": 401030
    },
    {
     "at": {
      "company": "aapl",
      "line": "ebitda_ltm"
     },
     "value": 167960
    },
    {
     "at": {
      "company": "aapl",
      "line": "net_income_ltm"
     },
     "value": 128930
    },
    {
     "at": {
      "company": "aapl",
      "line": "eps_ltm"
     },
     "value": 8.73
    },
    {
     "at": {
      "company": "msft",
      "line": "revenue_ltm"
     },
     "value": 331840
    },
    {
     "at": {
      "company": "msft",
      "line": "revenue_prior"
     },
     "value": 281940
    },
    {
     "at": {
      "company": "msft",
      "line": "ebitda_ltm"
     },
     "value": 194240
    },
    {
     "at": {
      "company": "msft",
      "line": "net_income_ltm"
     },
     "value": 133750
    },
    {
     "at": {
      "company": "msft",
      "line": "eps_ltm"
     },
     "value": 17.94
    },
    {
     "at": {
      "company": "googl",
      "line": "revenue_ltm"
     },
     "value": 445870
    },
    {
     "at": {
      "company": "googl",
      "line": "revenue_prior"
     },
     "value": 358990
    },
    {
     "at": {
      "company": "googl",
      "line": "ebitda_ltm"
     },
     "value": 173160
    },
    {
     "at": {
      "company": "googl",
      "line": "net_income_ltm"
     },
     "value": 244120
    },
    {
     "at": {
      "company": "googl",
      "line": "eps_ltm"
     },
     "value": 19.92
    },
    {
     "at": {
      "company": "amzn",
      "line": "revenue_ltm"
     },
     "value": 775680
    },
    {
     "at": {
      "company": "amzn",
      "line": "revenue_prior"
     },
     "value": 648560
    },
    {
     "at": {
      "company": "amzn",
      "line": "ebitda_ltm"
     },
     "value": 168910
    },
    {
     "at": {
      "company": "amzn",
      "line": "net_income_ltm"
     },
     "value": 135280
    },
    {
     "at": {
      "company": "amzn",
      "line": "eps_ltm"
     },
     "value": 12.43
    },
    {
     "at": {
      "company": "meta",
      "line": "revenue_ltm"
     },
     "value": 228250
    },
    {
     "at": {
      "company": "meta",
      "line": "revenue_prior"
     },
     "value": 178320
    },
    {
     "at": {
      "company": "meta",
      "line": "ebitda_ltm"
     },
     "value": 109650
    },
    {
     "at": {
      "company": "meta",
      "line": "net_income_ltm"
     },
     "value": 68100
    },
    {
     "at": {
      "company": "meta",
      "line": "eps_ltm"
     },
     "value": 26.16
    },
    {
     "at": {
      "company": "nvda",
      "line": "revenue_ltm"
     },
     "value": 302970
    },
    {
     "at": {
      "company": "nvda",
      "line": "revenue_prior"
     },
     "value": 147140
    },
    {
     "at": {
      "company": "nvda",
      "line": "ebitda_ltm"
     },
     "value": 201270
    },
    {
     "at": {
      "company": "nvda",
      "line": "net_income_ltm"
     },
     "value": 192880
    },
    {
     "at": {
      "company": "nvda",
      "line": "eps_ltm"
     },
     "value": 7.91
    },
    {
     "at": {
      "company": "dell",
      "line": "revenue_ltm"
     },
     "value": 151200
    },
    {
     "at": {
      "company": "dell",
      "line": "revenue_prior"
     },
     "value": 95700
    },
    {
     "at": {
      "company": "dell",
      "line": "ebitda_ltm"
     },
     "value": 17730
    },
    {
     "at": {
      "company": "dell",
      "line": "net_income_ltm"
     },
     "value": 11380
    },
    {
     "at": {
      "company": "dell",
      "line": "eps_ltm"
     },
     "value": 17.2
    },
    {
     "at": {
      "company": "hpq",
      "line": "revenue_ltm"
     },
     "value": 57420
    },
    {
     "at": {
      "company": "hpq",
      "line": "revenue_prior"
     },
     "value": 52680
    },
    {
     "at": {
      "company": "hpq",
      "line": "ebitda_ltm"
     },
     "value": 4710
    },
    {
     "at": {
      "company": "hpq",
      "line": "net_income_ltm"
     },
     "value": 2550
    },
    {
     "at": {
      "company": "hpq",
      "line": "eps_ltm"
     },
     "value": 2.7
    },
    {
     "at": {
      "company": "aapl",
      "line": "revenue_ntm"
     },
     "value": 512000
    },
    {
     "at": {
      "company": "aapl",
      "line": "ebitda_ntm"
     },
     "value": 186000
    },
    {
     "at": {
      "company": "aapl",
      "line": "net_income_ntm"
     },
     "value": 142000
    },
    {
     "at": {
      "company": "aapl",
      "line": "eps_ntm"
     },
     "value": 9.8
    },
    {
     "at": {
      "company": "msft",
      "line": "revenue_ntm"
     },
     "value": 386000
    },
    {
     "at": {
      "company": "msft",
      "line": "ebitda_ntm"
     },
     "value": 228000
    },
    {
     "at": {
      "company": "msft",
      "line": "net_income_ntm"
     },
     "value": 156000
    },
    {
     "at": {
      "company": "msft",
      "line": "eps_ntm"
     },
     "value": 21.1
    },
    {
     "at": {
      "company": "googl",
      "line": "revenue_ntm"
     },
     "value": 512000
    },
    {
     "at": {
      "company": "googl",
      "line": "ebitda_ntm"
     },
     "value": 201000
    },
    {
     "at": {
      "company": "googl",
      "line": "net_income_ntm"
     },
     "value": 262000
    },
    {
     "at": {
      "company": "googl",
      "line": "eps_ntm"
     },
     "value": 21.6
    },
    {
     "at": {
      "company": "amzn",
      "line": "revenue_ntm"
     },
     "value": 905000
    },
    {
     "at": {
      "company": "amzn",
      "line": "ebitda_ntm"
     },
     "value": 205000
    },
    {
     "at": {
      "company": "amzn",
      "line": "net_income_ntm"
     },
     "value": 163000
    },
    {
     "at": {
      "company": "amzn",
      "line": "eps_ntm"
     },
     "value": 15.2
    },
    {
     "at": {
      "company": "meta",
      "line": "revenue_ntm"
     },
     "value": 276000
    },
    {
     "at": {
      "company": "meta",
      "line": "ebitda_ntm"
     },
     "value": 134000
    },
    {
     "at": {
      "company": "meta",
      "line": "net_income_ntm"
     },
     "value": 80000
    },
    {
     "at": {
      "company": "meta",
      "line": "eps_ntm"
     },
     "value": 31.4
    },
    {
     "at": {
      "company": "nvda",
      "line": "revenue_ntm"
     },
     "value": 423000
    },
    {
     "at": {
      "company": "nvda",
      "line": "ebitda_ntm"
     },
     "value": 283000
    },
    {
     "at": {
      "company": "nvda",
      "line": "net_income_ntm"
     },
     "value": 266000
    },
    {
     "at": {
      "company": "nvda",
      "line": "eps_ntm"
     },
     "value": 10.95
    },
    {
     "at": {
      "company": "dell",
      "line": "revenue_ntm"
     },
     "value": 172000
    },
    {
     "at": {
      "company": "dell",
      "line": "ebitda_ntm"
     },
     "value": 20400
    },
    {
     "at": {
      "company": "dell",
      "line": "net_income_ntm"
     },
     "value": 13100
    },
    {
     "at": {
      "company": "dell",
      "line": "eps_ntm"
     },
     "value": 20.1
    },
    {
     "at": {
      "company": "hpq",
      "line": "revenue_ntm"
     },
     "value": 59500
    },
    {
     "at": {
      "company": "hpq",
      "line": "ebitda_ntm"
     },
     "value": 5000
    },
    {
     "at": {
      "company": "hpq",
      "line": "net_income_ntm"
     },
     "value": 2750
    },
    {
     "at": {
      "company": "hpq",
      "line": "eps_ntm"
     },
     "value": 2.95
    }
   ],
   "rules": [
    "market_cap = market_data.price * market_data.shares",
    "net_debt = market_data.debt - market_data.cash",
    "ev = market_cap + net_debt",
    "rev_growth_ltm = revenue_ltm / revenue_prior - 1",
    "rev_growth_ntm = revenue_ntm / revenue_ltm - 1",
    "ebitda_margin_ltm = ebitda_ltm / revenue_ltm",
    "ebitda_margin_ntm = ebitda_ntm / revenue_ntm",
    "ev_revenue_ltm = ev / revenue_ltm",
    "ev_revenue_ntm = ev / revenue_ntm",
    "ev_ebitda_ltm = ev / ebitda_ltm",
    "ev_ebitda_ntm = ev / ebitda_ntm",
    "pe_ltm = market_data.price / eps_ltm",
    "pe_ntm = market_data.price / eps_ntm"
   ]
  },
  "peer_stats": {
   "name": "Peer statistics",
   "lineTable": "comps_lines",
   "dims": {
    "stat": "stats"
   },
   "rules": [
    "value[stat=low] = MIN(comps.value[company.peer=1])",
    "value[stat=mean] = AVG(comps.value[company.peer=1])",
    "value[stat=median] = MEDIAN(comps.value[company.peer=1])",
    "value[stat=high] = MAX(comps.value[company.peer=1])",
    "value[stat=median_platform] = MEDIAN(comps.value[company.group=platform])",
    "value[stat=median_hardware] = MEDIAN(comps.value[company.group=hardware])"
   ]
  },
  "implied": {
   "name": "Implied Apple valuation",
   "dims": {
    "stat": "stats"
   },
   "lines": [
    {
     "id": "price_ev_revenue_ltm",
     "name": "Price at peer EV / Revenue LTM",
     "format": "$#,##0.00"
    },
    {
     "id": "price_ev_revenue_ntm",
     "name": "Price at peer EV / Revenue NTM",
     "format": "$#,##0.00"
    },
    {
     "id": "price_ev_ebitda_ltm",
     "name": "Price at peer EV / EBITDA LTM",
     "format": "$#,##0.00"
    },
    {
     "id": "price_ev_ebitda_ntm",
     "name": "Price at peer EV / EBITDA NTM",
     "format": "$#,##0.00"
    },
    {
     "id": "price_pe_ltm",
     "name": "Price at peer P / E LTM",
     "format": "$#,##0.00"
    },
    {
     "id": "price_pe_ntm",
     "name": "Price at peer P / E NTM",
     "format": "$#,##0.00"
    },
    {
     "id": "current_price",
     "name": "Current Apple price",
     "format": "$#,##0.00"
    },
    {
     "id": "upside_ev_revenue_ltm",
     "name": "vs current: EV / Revenue LTM",
     "format": "percent"
    },
    {
     "id": "upside_ev_revenue_ntm",
     "name": "vs current: EV / Revenue NTM",
     "format": "percent"
    },
    {
     "id": "upside_ev_ebitda_ltm",
     "name": "vs current: EV / EBITDA LTM",
     "format": "percent"
    },
    {
     "id": "upside_ev_ebitda_ntm",
     "name": "vs current: EV / EBITDA NTM",
     "format": "percent"
    },
    {
     "id": "upside_pe_ltm",
     "name": "vs current: P / E LTM",
     "format": "percent"
    },
    {
     "id": "upside_pe_ntm",
     "name": "vs current: P / E NTM",
     "format": "percent"
    }
   ],
   "rules": [
    "price_ev_revenue_ltm = (peer_stats.value[line=ev_revenue_ltm] * comps.revenue_ltm[company=aapl] - comps.net_debt[company=aapl]) / market_data.shares[company=aapl]",
    "price_ev_revenue_ntm = (peer_stats.value[line=ev_revenue_ntm] * comps.revenue_ntm[company=aapl] - comps.net_debt[company=aapl]) / market_data.shares[company=aapl]",
    "price_ev_ebitda_ltm = (peer_stats.value[line=ev_ebitda_ltm] * comps.ebitda_ltm[company=aapl] - comps.net_debt[company=aapl]) / market_data.shares[company=aapl]",
    "price_ev_ebitda_ntm = (peer_stats.value[line=ev_ebitda_ntm] * comps.ebitda_ntm[company=aapl] - comps.net_debt[company=aapl]) / market_data.shares[company=aapl]",
    "price_pe_ltm = peer_stats.value[line=pe_ltm] * comps.eps_ltm[company=aapl]",
    "price_pe_ntm = peer_stats.value[line=pe_ntm] * comps.eps_ntm[company=aapl]",
    "current_price = market_data.price[company=aapl]",
    "upside_ev_revenue_ltm = price_ev_revenue_ltm / current_price - 1",
    "upside_ev_revenue_ntm = price_ev_revenue_ntm / current_price - 1",
    "upside_ev_ebitda_ltm = price_ev_ebitda_ltm / current_price - 1",
    "upside_ev_ebitda_ntm = price_ev_ebitda_ntm / current_price - 1",
    "upside_pe_ltm = price_pe_ltm / current_price - 1",
    "upside_pe_ntm = price_pe_ntm / current_price - 1"
   ]
  }
 },
 "outputs": [
  {
   "pivot": "comps",
   "rows": [
    "company"
   ],
   "cols": [
    "line"
   ],
   "lines": [
    "revenue_ltm",
    "revenue_ntm",
    "ebitda_ltm",
    "ebitda_ntm",
    "eps_ltm",
    "eps_ntm",
    "rev_growth_ltm",
    "rev_growth_ntm",
    "ebitda_margin_ltm",
    "ebitda_margin_ntm"
   ],
   "title": "Financial performance"
  },
  {
   "pivot": "comps",
   "rows": [
    "company"
   ],
   "cols": [
    "line"
   ],
   "lines": [
    "market_cap",
    "net_debt",
    "ev",
    "ev_revenue_ltm",
    "ev_revenue_ntm",
    "ev_ebitda_ltm",
    "ev_ebitda_ntm",
    "pe_ltm",
    "pe_ntm"
   ],
   "title": "Valuation and multiples"
  },
  {
   "pivot": "peer_stats",
   "rows": [
    "line"
   ],
   "cols": [
    "stat"
   ],
   "lines": [
    "ev_revenue_ltm",
    "ev_revenue_ntm",
    "ev_ebitda_ltm",
    "ev_ebitda_ntm",
    "pe_ltm",
    "pe_ntm",
    "rev_growth_ltm",
    "rev_growth_ntm",
    "ebitda_margin_ltm",
    "ebitda_margin_ntm"
   ],
   "title": "Peer statistics"
  },
  {
   "pivot": "implied",
   "rows": [
    "line"
   ],
   "cols": [
    "stat"
   ],
   "title": "Implied Apple valuation"
  }
 ],
 "dashboards": [
  {
   "id": "overview",
   "name": "Apple comps",
   "theme": "banking",
   "cards": [
    {
     "kind": "table",
     "pivot": "market_data",
     "rows": [
      "company"
     ],
     "cols": [
      "line"
     ],
     "editable": true,
     "title": "Market data (edit any cell)"
    },
    {
     "kind": "table",
     "pivot": "comps",
     "rows": [
      "company"
     ],
     "cols": [
      "line"
     ],
     "lines": [
      "revenue_ltm",
      "revenue_ntm",
      "ebitda_ltm",
      "ebitda_ntm",
      "eps_ltm",
      "eps_ntm",
      "rev_growth_ltm",
      "rev_growth_ntm",
      "ebitda_margin_ltm",
      "ebitda_margin_ntm"
     ],
     "editable": true,
     "title": "Financial performance, LTM and NTM (edit any input)"
    },
    {
     "kind": "table",
     "pivot": "comps",
     "rows": [
      "company"
     ],
     "cols": [
      "line"
     ],
     "lines": [
      "market_cap",
      "net_debt",
      "ev",
      "ev_revenue_ltm",
      "ev_revenue_ntm",
      "ev_ebitda_ltm",
      "ev_ebitda_ntm",
      "pe_ltm",
      "pe_ntm"
     ],
     "title": "Valuation and trading multiples, LTM and NTM"
    },
    {
     "kind": "table",
     "pivot": "peer_stats",
     "rows": [
      "line"
     ],
     "cols": [
      "stat"
     ],
     "lines": [
      "ev_revenue_ltm",
      "ev_revenue_ntm",
      "ev_ebitda_ltm",
      "ev_ebitda_ntm",
      "pe_ltm",
      "pe_ntm",
      "rev_growth_ltm",
      "rev_growth_ntm",
      "ebitda_margin_ltm",
      "ebitda_margin_ntm"
     ],
     "title": "Peer statistics (Apple excluded)"
    },
    {
     "kind": "table",
     "pivot": "implied",
     "rows": [
      "line"
     ],
     "cols": [
      "stat"
     ],
     "title": "Implied Apple valuation"
    },
    {
     "kind": "chart",
     "type": "bar",
     "pivot": "comps",
     "rows": [
      "line"
     ],
     "cols": [
      "company"
     ],
     "lines": [
      "ev_ebitda_ltm",
      "ev_ebitda_ntm"
     ],
     "title": "EV / EBITDA by company, LTM vs NTM",
     "w": 6
    },
    {
     "kind": "chart",
     "type": "bar",
     "pivot": "comps",
     "rows": [
      "line"
     ],
     "cols": [
      "company"
     ],
     "lines": [
      "rev_growth_ltm",
      "rev_growth_ntm"
     ],
     "title": "Revenue growth by company, LTM vs NTM",
     "w": 6
    }
   ]
  }
 ]
}