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 |
|---|
FI FITB FIFTH THIRD BANCORP FY ended Feb 01, 2026 | $54.54 | $49.46B | $202.23B | $9.90B | $7.24B | $2.52B | 15.45x | 4.99x | 18.04x |
RF RF REGIONS FINANCIAL CORP FY ended Feb 23, 2026 | $30.33 | $25.84B | $136.55B | $7.07B | $4.35B | $2.16B | 13.19x | 3.65x | 21.10x |
KE KEY KEYCORP /NEW/ FY ended Feb 19, 2026 | $21.91 | $23.38B | $176.03B | $7.51B | $6.38B | $1.83B | 14.41x | 3.11x | 17.29x |
HW HWC HANCOCK WHITNEY CORP FY ended Jan 31, 2026 | $75.07 | $6.02B | $30.74B | $1.61B | $1.15B | $486.07M | 13.24x | 3.73x | 18.56x |
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 | 22.24x | 5/5 | -$8.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.71x | 5/5 | $12.44B | $163.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.15x | 5/5 | $9.94B | $130.83 | 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 |
|---|---|---|---|---|---|---|---|---|---|
FI FITB FIFTH THIRD BANCORP FY ended Feb 01, 2026 | $54.54 | $49.46B | $202.23B | $9.90B | $7.24B | $2.52B | 15.45x | 4.99x | 18.04x |
RF RF REGIONS FINANCIAL CORP FY ended Feb 23, 2026 | $30.33 | $25.84B | $136.55B | $7.07B | $4.35B | $2.16B | 13.19x | 3.65x | 21.10x |
KE KEY KEYCORP /NEW/ FY ended Feb 19, 2026 | $21.91 | $23.38B | $176.03B | $7.51B | $6.38B | $1.83B | 14.41x | 3.11x | 17.29x |
HW HWC HANCOCK WHITNEY CORP FY ended Jan 31, 2026 | $75.07 | $6.02B | $30.74B | $1.61B | $1.15B | $486.07M | 13.24x | 3.73x | 18.56x |
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 | 22.24x | 5/5 | -$8.98B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.71x | 5/5 | $12.44B | $163.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 14.15x | 5/5 | $9.94B | $130.83 | Included in the active peer mix. |
