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 |
|---|
AF AFL AFLAC INC FY ended Feb 16, 2026 | $116.52 | $58.42B | $41.77B | $17.16B | $4.73B | $3.65B | 17.09x | 3.40x | 8.48x |
LN LNC LINCOLN NATIONAL CORP FY ended Feb 12, 2026 | $43.29 | $8.29B | $299.97B | $18.21B | $1.67B | $1.18B | 7.43x | 0.46x | 179.19x |
JX JXN Jackson Financial Inc. FY ended Feb 18, 2026 | $134.16 | $9.09B | $342.35B | $6.68B | -$48.00M | $27.00M | -559.00x | 1.36x | 1850.55x |
UN UNM Unum Group FY ended Feb 13, 2026 | $93.05 | $14.73B | $20.04B | $13.08B | $933.50M | $738.50M | 21.79x | 1.13x | 21.47x |
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 | 547.14x | 4/4 | $857.45B | $11,157.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.59x | 4/4 | $9.51B | $123.72 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -128.17x | 4/4 | -$148.84B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
AF AFL AFLAC INC FY ended Feb 16, 2026 | $116.52 | $58.42B | $41.77B | $17.16B | $4.73B | $3.65B | 17.09x | 3.40x | 8.48x |
LN LNC LINCOLN NATIONAL CORP FY ended Feb 12, 2026 | $43.29 | $8.29B | $299.97B | $18.21B | $1.67B | $1.18B | 7.43x | 0.46x | 179.19x |
JX JXN Jackson Financial Inc. FY ended Feb 18, 2026 | $134.16 | $9.09B | $342.35B | $6.68B | -$48.00M | $27.00M | -559.00x | 1.36x | 1850.55x |
UN UNM Unum Group FY ended Feb 13, 2026 | $93.05 | $14.73B | $20.04B | $13.08B | $933.50M | $738.50M | 21.79x | 1.13x | 21.47x |
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 | 547.14x | 4/4 | $857.45B | $11,157.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.59x | 4/4 | $9.51B | $123.72 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -128.17x | 4/4 | -$148.84B | — | Peer averages are not economically meaningful for this method. |
