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 |
|---|
PN PNFP PINNACLE FINANCIAL PARTNERS INC FY ended Feb 20, 2025 | $101.09 | $7.84B | $50.16B | $2.70B | $1.68B | $475.06M | 16.96x | 2.91x | 16.60x |
UM UMBF UMB FINANCIAL CORP FY ended Feb 20, 2026 | $144.59 | $10.98B | $61.93B | $3.35B | $1.89B | $702.40M | 15.56x | 3.27x | 18.46x |
SN SNV SYNOVUS FINANCIAL CORP FY ended Feb 18, 2025 | — | — | — | $3.19B | $1.85B | $482.46M | — | — | — |
ON ONB OLD NATIONAL BANCORP /IN/ FY ended Jan 31, 2026 | $25.85 | $9.99B | $71.65B | $3.27B | $1.67B | $669.26M | 14.44x | 3.05x | 24.64x |
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 | 20.92x | 3/4 | -$19.06B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.08x | 3/4 | $3.83B | $26.49 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.66x | 3/4 | -$6.22B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
PN PNFP PINNACLE FINANCIAL PARTNERS INC FY ended Feb 20, 2025 | $101.09 | $7.84B | $50.16B | $2.70B | $1.68B | $475.06M | 16.96x | 2.91x | 16.60x |
UM UMBF UMB FINANCIAL CORP FY ended Feb 20, 2026 | $144.59 | $10.98B | $61.93B | $3.35B | $1.89B | $702.40M | 15.56x | 3.27x | 18.46x |
SN SNV SYNOVUS FINANCIAL CORP FY ended Feb 18, 2025 | — | — | — | $3.19B | $1.85B | $482.46M | — | — | — |
ON ONB OLD NATIONAL BANCORP /IN/ FY ended Jan 31, 2026 | $25.85 | $9.99B | $71.65B | $3.27B | $1.67B | $669.26M | 14.44x | 3.05x | 24.64x |
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 | 20.92x | 3/4 | -$19.06B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.08x | 3/4 | $3.83B | $26.49 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.66x | 3/4 | -$6.22B | — | Target fundamentals do not produce a usable positive equity value. |
