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 |
|---|
AG AGO ASSURED GUARANTY LTD FY ended Feb 25, 2026 | $75.53 | $3.32B | $6.38B | $1.11B | $712.00M | $503.00M | 7.36x | 2.99x | 8.00x |
RD RDN RADIAN GROUP INC FY ended Feb 18, 2026 | $36.41 | $4.82B | $841.68M | $1.20B | $837.26M | $582.64M | 8.79x | 4.02x | 0.92x |
AX AXS AXIS CAPITAL HOLDINGS LTD FY ended Feb 23, 2026 | $99.52 | $7.34B | $34.37B | $6.56B | $1.30B | $1.01B | 8.06x | 1.12x | 25.18x |
CN CNA CNA FINANCIAL CORP FY ended Feb 06, 2026 | $49.31 | $13.34B | $64.32B | $14.99B | $1.83B | $1.28B | 10.51x | 0.89x | 32.77x |
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 | 18.25x | 4/4 | $346.87M | $6.80 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.26x | 4/4 | $180.49M | $3.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 8.68x | 4/4 | -$1.54B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
AG AGO ASSURED GUARANTY LTD FY ended Feb 25, 2026 | $75.53 | $3.32B | $6.38B | $1.11B | $712.00M | $503.00M | 7.36x | 2.99x | 8.00x |
RD RDN RADIAN GROUP INC FY ended Feb 18, 2026 | $36.41 | $4.82B | $841.68M | $1.20B | $837.26M | $582.64M | 8.79x | 4.02x | 0.92x |
AX AXS AXIS CAPITAL HOLDINGS LTD FY ended Feb 23, 2026 | $99.52 | $7.34B | $34.37B | $6.56B | $1.30B | $1.01B | 8.06x | 1.12x | 25.18x |
CN CNA CNA FINANCIAL CORP FY ended Feb 06, 2026 | $49.31 | $13.34B | $64.32B | $14.99B | $1.83B | $1.28B | 10.51x | 0.89x | 32.77x |
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 | 18.25x | 4/4 | $346.87M | $6.80 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.26x | 4/4 | $180.49M | $3.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 8.68x | 4/4 | -$1.54B | — | Target fundamentals do not produce a usable positive equity value. |
