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 |
|---|
CB CB Chubb Ltd FY ended Feb 20, 2026 | $339.92 | $131.84B | $316.97B | $59.40B | $13.80B | $10.31B | 13.24x | 2.22x | 21.94x |
TR TRV TRAVELERS COMPANIES, INC. FY ended Feb 05, 2026 | $369.90 | $77.15B | $182.84B | $48.83B | $8.24B | $6.29B | 13.49x | 1.58x | 21.18x |
WR WRB BERKLEY W R CORP FY ended Feb 23, 2026 | $68.44 | $25.41B | $56.33B | $14.71B | $2.46B | $1.78B | 15.38x | 1.73x | 21.82x |
RN RNR RENAISSANCERE HOLDINGS LTD FY ended Feb 06, 2026 | $330.74 | $13.74B | $43.72B | $12.85B | $3.22B | $2.68B | 5.90x | 1.07x | 13.11x |
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 | 22.51x | 5/5 | $91.10B | $266.98 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.50x | 5/5 | $29.84B | $87.45 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 11.70x | 5/5 | $51.48B | $150.88 | 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 |
|---|---|---|---|---|---|---|---|---|---|
CB CB Chubb Ltd FY ended Feb 20, 2026 | $339.92 | $131.84B | $316.97B | $59.40B | $13.80B | $10.31B | 13.24x | 2.22x | 21.94x |
TR TRV TRAVELERS COMPANIES, INC. FY ended Feb 05, 2026 | $369.90 | $77.15B | $182.84B | $48.83B | $8.24B | $6.29B | 13.49x | 1.58x | 21.18x |
WR WRB BERKLEY W R CORP FY ended Feb 23, 2026 | $68.44 | $25.41B | $56.33B | $14.71B | $2.46B | $1.78B | 15.38x | 1.73x | 21.82x |
RN RNR RENAISSANCERE HOLDINGS LTD FY ended Feb 06, 2026 | $330.74 | $13.74B | $43.72B | $12.85B | $3.22B | $2.68B | 5.90x | 1.07x | 13.11x |
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 | 22.51x | 5/5 | $91.10B | $266.98 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.50x | 5/5 | $29.84B | $87.45 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 11.70x | 5/5 | $51.48B | $150.88 | Included in the active peer mix. |
