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 |
|---|
FH FHN FIRST HORIZON CORP FY ended Jan 30, 2026 | $24.65 | $11.68B | $79.17B | $3.42B | $2.86B | $982.00M | 13.18x | 3.42x | 17.81x |
ZI ZION ZIONS BANCORPORATION, NATIONAL ASSOCIATION /UT/ FY ended Feb 09, 2026 | $67.78 | $9.89B | $70.19B | $662.00M | $2.69B | $899.00M | 11.28x | 14.94x | 16.49x |
RF RF REGIONS FINANCIAL CORP FY ended Feb 23, 2026 | $30.33 | $25.84B | $136.55B | $7.07B | $4.35B | $2.16B | 13.19x | 3.65x | 21.10x |
FI FITB FIFTH THIRD BANCORP FY ended Feb 01, 2026 | $54.54 | $49.46B | $202.23B | $9.90B | $7.24B | $2.52B | 15.45x | 4.99x | 18.04x |
MT MTB M&T BANK CORP FY ended Feb 13, 2026 | $237.29 | $34.27B | $204.44B | $10.49B | $6.84B | $2.85B | 13.96x | 3.27x | 19.72x |
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 | 21.41x | 5/5 | -$6.38B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.06x | 5/5 | $16.34B | $210.60 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.41x | 5/5 | $6.37B | $82.13 | 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 |
|---|---|---|---|---|---|---|---|---|---|
FH FHN FIRST HORIZON CORP FY ended Jan 30, 2026 | $24.65 | $11.68B | $79.17B | $3.42B | $2.86B | $982.00M | 13.18x | 3.42x | 17.81x |
ZI ZION ZIONS BANCORPORATION, NATIONAL ASSOCIATION /UT/ FY ended Feb 09, 2026 | $67.78 | $9.89B | $70.19B | $662.00M | $2.69B | $899.00M | 11.28x | 14.94x | 16.49x |
RF RF REGIONS FINANCIAL CORP FY ended Feb 23, 2026 | $30.33 | $25.84B | $136.55B | $7.07B | $4.35B | $2.16B | 13.19x | 3.65x | 21.10x |
FI FITB FIFTH THIRD BANCORP FY ended Feb 01, 2026 | $54.54 | $49.46B | $202.23B | $9.90B | $7.24B | $2.52B | 15.45x | 4.99x | 18.04x |
MT MTB M&T BANK CORP FY ended Feb 13, 2026 | $237.29 | $34.27B | $204.44B | $10.49B | $6.84B | $2.85B | 13.96x | 3.27x | 19.72x |
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 | 21.41x | 5/5 | -$6.38B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.06x | 5/5 | $16.34B | $210.60 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 13.41x | 5/5 | $6.37B | $82.13 | Included in the active peer mix. |
