Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
—
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
No usable valuation methods are available for this peer set.
Value contribution
6 peers →Assign weight to at least one usable method to see the contribution split.
Equal-weight baseline
The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
—
Baseline / share
—
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
WBA Walgreens Boots Alliance, Inc. FY ended Oct 08, 2024 | — | — | — | $147.66B | -$4.45B | -$8.64B | — | — | — |
UNH UNITEDHEALTH GROUP INC FY ended Feb 20, 2026 | — | — | — | $447.57B | $20.65B | $12.06B | — | — | — |
WMT Walmart Inc. FY ended Mar 11, 2026 | — | — | — | $713.16B | $40.29B | $21.89B | — | — | — |
CI Cigna Group FY ended Jan 30, 2026 | — | — | — | $274.90B | $10.87B | $6.29B | — | — | — |
HUM HUMANA INC FY ended Jan 31, 2026 | — | — | — | $129.66B | $2.76B | $1.19B | — | — | — |
ELV Elevance Health, Inc. FY ended Feb 01, 2026 | — | — | — | $199.13B | $8.46B | $5.66B | — | — | — |
WBA
Walgreens Boots Alliance, Inc.
—
—
—
$147.66B
-$4.45B
—
—
—
Cap —EV —Rev $147.66BEBITDA -$4.45BP/E —P/S —EV/EBITDA —
UNH
UNITEDHEALTH GROUP INC
—
—
—
$447.57B
$20.65B
—
—
—
Cap —EV —Rev $447.57BEBITDA $20.65BP/E —P/S —EV/EBITDA —
WMT
Walmart Inc.
—
—
—
$713.16B
$40.29B
—
—
—
Cap —EV —Rev $713.16BEBITDA $40.29BP/E —P/S —EV/EBITDA —
CI
Cigna Group
—
—
—
$274.90B
$10.87B
—
—
—
Cap —EV —Rev $274.90BEBITDA $10.87BP/E —P/S —EV/EBITDA —
HUM
HUMANA INC
—
—
—
$129.66B
$2.76B
—
—
—
Cap —EV —Rev $129.66BEBITDA $2.76BP/E —P/S —EV/EBITDA —
ELV
Elevance Health, Inc.
—
—
—
$199.13B
$8.46B
—
—
—
Cap —EV —Rev $199.13BEBITDA $8.46BP/E —P/S —EV/EBITDA —
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 | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSExcluded | Equity Multiple | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
Price / Earnings PEExcluded | Equity Multiple | — | 0/6 | — | — | No saved peers have usable coverage for this method. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Earnings
PE · Equity Multiple
Avg. multiple
—
Coverage
0/6
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
