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 |
|---|
AI AIG AMERICAN INTERNATIONAL GROUP, INC. FY ended Feb 06, 2026 | $77.01 | $40.27B | $143.43B | $26.78B | $4.28B | $3.10B | 14.18x | 1.50x | 30.71x |
AL ALL ALLSTATE CORP FY ended Jan 30, 2026 | $260.53 | $65.88B | $143.94B | $67.69B | $14.04B | $10.28B | 6.85x | 0.97x | 10.25x |
HI HIG HARTFORD FINANCIAL SERVICES GROUP, INC. FY ended Feb 19, 2026 | $138.52 | $37.52B | $65.56B | $28.37B | $5.03B | $3.84B | 10.40x | 1.32x | 12.52x |
PG PGR PROGRESSIVE CORP/OH/ FY ended Jan 31, 2026 | $218.86 | $127.24B | $209.58B | $87.67B | $14.83B | $11.31B | 11.38x | 1.45x | 14.14x |
CI CINF CINCINNATI FINANCIAL CORP FY ended Feb 17, 2026 | $171.99 | $26.40B | $31.58B | $12.63B | $3.07B | $2.39B | 11.34x | 2.09x | 10.12x |
AJ AJG Arthur J. Gallagher & Co. FY ended Jan 31, 2026 | $267.51 | $68.56B | $110.37B | $13.94B | $2.71B | $1.49B | 46.60x | 4.92x | 38.78x |
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 | 21.87x | 6/6 | $116.66B | $300.77 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.04x | 6/6 | $121.37B | $312.91 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.79x | 6/6 | $173.12B | $446.35 | 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 |
|---|---|---|---|---|---|---|---|---|---|
AI AIG AMERICAN INTERNATIONAL GROUP, INC. FY ended Feb 06, 2026 | $77.01 | $40.27B | $143.43B | $26.78B | $4.28B | $3.10B | 14.18x | 1.50x | 30.71x |
AL ALL ALLSTATE CORP FY ended Jan 30, 2026 | $260.53 | $65.88B | $143.94B | $67.69B | $14.04B | $10.28B | 6.85x | 0.97x | 10.25x |
HI HIG HARTFORD FINANCIAL SERVICES GROUP, INC. FY ended Feb 19, 2026 | $138.52 | $37.52B | $65.56B | $28.37B | $5.03B | $3.84B | 10.40x | 1.32x | 12.52x |
PG PGR PROGRESSIVE CORP/OH/ FY ended Jan 31, 2026 | $218.86 | $127.24B | $209.58B | $87.67B | $14.83B | $11.31B | 11.38x | 1.45x | 14.14x |
CI CINF CINCINNATI FINANCIAL CORP FY ended Feb 17, 2026 | $171.99 | $26.40B | $31.58B | $12.63B | $3.07B | $2.39B | 11.34x | 2.09x | 10.12x |
AJ AJG Arthur J. Gallagher & Co. FY ended Jan 31, 2026 | $267.51 | $68.56B | $110.37B | $13.94B | $2.71B | $1.49B | 46.60x | 4.92x | 38.78x |
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 | 21.87x | 6/6 | $116.66B | $300.77 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.04x | 6/6 | $121.37B | $312.91 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 16.79x | 6/6 | $173.12B | $446.35 | Included in the active peer mix. |
