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 | $76.93 | $40.23B | $143.39B | $26.78B | $4.28B | $3.10B | 14.17x | 1.50x | 30.70x |
AF AFL AFLAC INC FY ended Feb 16, 2026 | $116.52 | $58.42B | $41.77B | $17.16B | $4.73B | $3.65B | 17.09x | 3.40x | 8.48x |
ME MET METLIFE INC FY ended Feb 12, 2026 | $96.51 | $61.33B | $725.87B | $77.08B | $6.39B | $3.38B | 20.49x | 0.80x | 94.50x |
PF PFG PRINCIPAL FINANCIAL GROUP INC FY ended Feb 11, 2026 | $111.41 | $24.07B | $342.19B | $15.63B | $1.59B | $1.19B | 21.22x | 1.54x | 215.07x |
GL GL GLOBE LIFE INC. FY ended Jan 30, 2026 | $172.79 | $13.28B | $35.19B | $5.99B | $1.61B | $1.16B | 12.28x | 2.22x | 20.09x |
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 | 78.58x | 5/5 | -$11.57B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.89x | 5/5 | $114.95B | $333.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 17.05x | 5/5 | $60.97B | $176.72 | 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 | $76.93 | $40.23B | $143.39B | $26.78B | $4.28B | $3.10B | 14.17x | 1.50x | 30.70x |
AF AFL AFLAC INC FY ended Feb 16, 2026 | $116.52 | $58.42B | $41.77B | $17.16B | $4.73B | $3.65B | 17.09x | 3.40x | 8.48x |
ME MET METLIFE INC FY ended Feb 12, 2026 | $96.51 | $61.33B | $725.87B | $77.08B | $6.39B | $3.38B | 20.49x | 0.80x | 94.50x |
PF PFG PRINCIPAL FINANCIAL GROUP INC FY ended Feb 11, 2026 | $111.41 | $24.07B | $342.19B | $15.63B | $1.59B | $1.19B | 21.22x | 1.54x | 215.07x |
GL GL GLOBE LIFE INC. FY ended Jan 30, 2026 | $172.79 | $13.28B | $35.19B | $5.99B | $1.61B | $1.16B | 12.28x | 2.22x | 20.09x |
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 | 78.58x | 5/5 | -$11.57B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.89x | 5/5 | $114.95B | $333.18 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 17.05x | 5/5 | $60.97B | $176.72 | Included in the active peer mix. |
