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 |
|---|
MS MS MORGAN STANLEY FY ended Jan 31, 2026 | $214.77 | $337.31B | $1.42T | $59.06B | $64.30B | $16.86B | 21.04x | 5.71x | 12.79x |
JP JPM JPMORGAN CHASE & CO FY ended Jan 31, 2026 | $357.62 | $950.62B | $4.47T | $182.45B | $154.21B | $57.05B | 17.86x | 5.21x | 17.83x |
BA BAC BANK OF AMERICA CORP /DE/ FY ended Feb 24, 2026 | $62.32 | $435.79B | $2.39T | $113.10B | $111.10B | $30.51B | 16.36x | 3.85x | 12.59x |
SC SCHW SCHWAB CHARLES CORP FY ended Jan 30, 2026 | $110.16 | $190.50B | $528.45B | $23.92B | $18.98B | $8.85B | 23.69x | 7.96x | 22.45x |
GS GS GOLDMAN SACHS GROUP INC FY ended Feb 06, 2026 | $1,033.99 | $301.07B | $1.72T | $80.37B | $88.75B | $17.18B | 20.15x | 3.75x | 11.17x |
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 | 17.01x | 5/5 | -$86.51B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.30x | 5/5 | $100.17B | $1,133.99 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 19.82x | 5/5 | $70.61B | $799.41 | 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 |
|---|---|---|---|---|---|---|---|---|---|
MS MS MORGAN STANLEY FY ended Jan 31, 2026 | $214.77 | $337.31B | $1.42T | $59.06B | $64.30B | $16.86B | 21.04x | 5.71x | 12.79x |
JP JPM JPMORGAN CHASE & CO FY ended Jan 31, 2026 | $357.62 | $950.62B | $4.47T | $182.45B | $154.21B | $57.05B | 17.86x | 5.21x | 17.83x |
BA BAC BANK OF AMERICA CORP /DE/ FY ended Feb 24, 2026 | $62.32 | $435.79B | $2.39T | $113.10B | $111.10B | $30.51B | 16.36x | 3.85x | 12.59x |
SC SCHW SCHWAB CHARLES CORP FY ended Jan 30, 2026 | $110.16 | $190.50B | $528.45B | $23.92B | $18.98B | $8.85B | 23.69x | 7.96x | 22.45x |
GS GS GOLDMAN SACHS GROUP INC FY ended Feb 06, 2026 | $1,033.99 | $301.07B | $1.72T | $80.37B | $88.75B | $17.18B | 20.15x | 3.75x | 11.17x |
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 | 17.01x | 5/5 | -$86.51B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.30x | 5/5 | $100.17B | $1,133.99 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 19.82x | 5/5 | $70.61B | $799.41 | Included in the active peer mix. |
