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 |
|---|
BR BRK-B BERKSHIRE HATHAWAY INC FY ended Dec 31, 2025 | — | — | — | $371.44B | $97.39B | $66.97B | — | — | — |
AL ALL ALLSTATE CORP FY ended Jan 30, 2026 | $260.21 | $65.80B | $143.86B | $67.69B | $14.04B | $10.28B | 6.84x | 0.97x | 10.25x |
PG PGR PROGRESSIVE CORP/OH/ FY ended Jan 31, 2026 | $219.42 | $127.56B | $209.90B | $87.67B | $14.83B | $11.31B | 11.41x | 1.46x | 14.16x |
CB CB Chubb Ltd FY ended Feb 20, 2026 | $340.55 | $132.09B | $317.21B | $59.40B | $13.80B | $10.31B | 13.26x | 2.22x | 21.96x |
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 | 15.79x | 3/4 | -$35.53B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.55x | 3/4 | $41.51B | $79.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.50x | 3/4 | $32.52B | $62.19 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BR BRK-B BERKSHIRE HATHAWAY INC FY ended Dec 31, 2025 | — | — | — | $371.44B | $97.39B | $66.97B | — | — | — |
AL ALL ALLSTATE CORP FY ended Jan 30, 2026 | $260.21 | $65.80B | $143.86B | $67.69B | $14.04B | $10.28B | 6.84x | 0.97x | 10.25x |
PG PGR PROGRESSIVE CORP/OH/ FY ended Jan 31, 2026 | $219.42 | $127.56B | $209.90B | $87.67B | $14.83B | $11.31B | 11.41x | 1.46x | 14.16x |
CB CB Chubb Ltd FY ended Feb 20, 2026 | $340.55 | $132.09B | $317.21B | $59.40B | $13.80B | $10.31B | 13.26x | 2.22x | 21.96x |
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 | 15.79x | 3/4 | -$35.53B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.55x | 3/4 | $41.51B | $79.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 10.50x | 3/4 | $32.52B | $62.19 | Included in the active peer mix. |
