Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$363.06
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
5 peers →Price / Sales
$81.85B
Price / Earnings
$244.03B
Price / Sales
$163.71B
Price / Earnings
$488.06B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$325.88B
Baseline / share
$363.06
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
HUM HUMANA INC FY ended Jan 31, 2026 | $384.72 | $46.19B | — | $129.66B | $2.76B | $1.19B | 39.10x | 0.36x | — |
CNC CENTENE CORP FY ended Feb 13, 2026 | — | — | — | $194.78B | -$4.73B | -$6.67B | — | — | — |
CVS CVS HEALTH Corp FY ended Feb 04, 2026 | $91.72 | $117.31B | — | $402.07B | $9.41B | $1.77B | 65.99x | 0.29x | — |
ELV Elevance Health, Inc. FY ended Feb 01, 2026 | $412.56 | $89.47B | — | $199.13B | $8.46B | $5.66B | 16.36x | 0.45x | — |
MOH MOLINA HEALTHCARE, INC. FY ended Feb 06, 2026 | — | — | — | $45.43B | $796.00M | $472.00M | — | — | — |
HUM
HUMANA INC
$384.72
$46.19B
—
$129.66B
$2.76B
39.10x
0.36x
—
Cap $46.19BEV —Rev $129.66BEBITDA $2.76BP/E 39.10xP/S 0.36xEV/EBITDA —
CNC
CENTENE CORP
—
—
—
$194.78B
-$4.73B
—
—
—
Cap —EV —Rev $194.78BEBITDA -$4.73BP/E —P/S —EV/EBITDA —
CVS
CVS HEALTH Corp
$91.72
$117.31B
—
$402.07B
$9.41B
65.99x
0.29x
—
Cap $117.31BEV —Rev $402.07BEBITDA $9.41BP/E 65.99xP/S 0.29xEV/EBITDA —
ELV
Elevance Health, Inc.
$412.56
$89.47B
—
$199.13B
$8.46B
16.36x
0.45x
—
Cap $89.47BEV —Rev $199.13BEBITDA $8.46BP/E 16.36xP/S 0.45xEV/EBITDA —
MOH
MOLINA HEALTHCARE, INC.
—
—
—
$45.43B
$796.00M
—
—
—
Cap —EV —Rev $45.43BEBITDA $796.00MP/E —P/S —EV/EBITDA —
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 | — | 0/5 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 0.37x | 3/5 | $163.71B | $182.38 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 40.48x | 3/5 | $488.06B | $543.74 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/5
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
0.37x
Coverage
3/5
Implied equity value
$163.71B
Fair value / share
$182.38
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
40.48x
Coverage
3/5
Implied equity value
$488.06B
Fair value / share
$543.74
Included in the active peer mix.
