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 |
|---|
BR BRO BROWN & BROWN, INC. FY ended Feb 10, 2026 | $73.32 | $24.53B | $23.98B | $5.90B | $1.60B | $1.05B | 23.20x | 4.16x | 12.71x |
MM MMC MARSH & MCLENNAN COMPANIES, INC. FY ended Feb 05, 2026 | — | — | — | $26.98B | $6.95B | $4.16B | — | — | — |
AO AON Aon plc FY ended Feb 12, 2026 | $356.85 | $75.70B | $105.10B | $17.18B | $5.97B | $3.70B | 20.97x | 4.41x | 15.18x |
WT WTW WILLIS TOWERS WATSON PLC FY ended Feb 20, 2026 | $344.06 | $31.95B | $47.31B | $9.71B | $2.60B | $1.61B | 21.16x | 3.29x | 16.04x |
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 | 15.02x | 3/4 | -$1.14B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.95x | 3/4 | $55.09B | $214.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 21.78x | 3/4 | $32.53B | $126.94 | 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 |
|---|---|---|---|---|---|---|---|---|---|
BR BRO BROWN & BROWN, INC. FY ended Feb 10, 2026 | $73.32 | $24.53B | $23.98B | $5.90B | $1.60B | $1.05B | 23.20x | 4.16x | 12.71x |
MM MMC MARSH & MCLENNAN COMPANIES, INC. FY ended Feb 05, 2026 | — | — | — | $26.98B | $6.95B | $4.16B | — | — | — |
AO AON Aon plc FY ended Feb 12, 2026 | $356.85 | $75.70B | $105.10B | $17.18B | $5.97B | $3.70B | 20.97x | 4.41x | 15.18x |
WT WTW WILLIS TOWERS WATSON PLC FY ended Feb 20, 2026 | $344.06 | $31.95B | $47.31B | $9.71B | $2.60B | $1.61B | 21.16x | 3.29x | 16.04x |
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 | 15.02x | 3/4 | -$1.14B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.95x | 3/4 | $55.09B | $214.94 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 21.78x | 3/4 | $32.53B | $126.94 | Included in the active peer mix. |
