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 |
|---|
JP JPM JPMORGAN CHASE & CO FY ended Jan 31, 2026 | $357.98 | $951.58B | $4.47T | $182.45B | $154.21B | $57.05B | 17.88x | 5.22x | 17.83x |
BA BAC BANK OF AMERICA CORP /DE/ FY ended Feb 24, 2026 | $62.35 | $436.00B | $2.39T | $113.10B | $111.10B | $30.51B | 16.36x | 3.86x | 12.59x |
WF WFC WELLS FARGO & COMPANY/MN FY ended Feb 13, 2026 | $86.24 | $260.79B | $1.90T | $87.31B | $58.23B | $21.34B | 13.78x | 2.99x | 19.38x |
C C CITIGROUP INC FY ended Jan 31, 2026 | $132.56 | $231.89B | $2.13T | $85.23B | $98.28B | $14.31B | 18.96x | 2.72x | 11.89x |
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 EVActive | Enterprise Multiple | 17.95x | 4/4 | $33.89B | $185.22 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.69x | 4/4 | $29.88B | $163.30 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.75x | 4/4 | $29.09B | $158.99 | 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 |
|---|---|---|---|---|---|---|---|---|---|
JP JPM JPMORGAN CHASE & CO FY ended Jan 31, 2026 | $357.98 | $951.58B | $4.47T | $182.45B | $154.21B | $57.05B | 17.88x | 5.22x | 17.83x |
BA BAC BANK OF AMERICA CORP /DE/ FY ended Feb 24, 2026 | $62.35 | $436.00B | $2.39T | $113.10B | $111.10B | $30.51B | 16.36x | 3.86x | 12.59x |
WF WFC WELLS FARGO & COMPANY/MN FY ended Feb 13, 2026 | $86.24 | $260.79B | $1.90T | $87.31B | $58.23B | $21.34B | 13.78x | 2.99x | 19.38x |
C C CITIGROUP INC FY ended Jan 31, 2026 | $132.56 | $231.89B | $2.13T | $85.23B | $98.28B | $14.31B | 18.96x | 2.72x | 11.89x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 17.95x | 4/4 | $33.89B | $185.22 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.69x | 4/4 | $29.88B | $163.30 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.75x | 4/4 | $29.09B | $158.99 | Included in the active peer mix. |
