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 |
|---|
MM MMC MARSH & MCLENNAN COMPANIES, INC. FY ended Feb 05, 2026 | — | — | — | $26.98B | $6.95B | $4.16B | — | — | — |
AO AON Aon plc FY ended Feb 12, 2026 | $356.85 | $75.70B | $105.10B | $17.18B | $5.97B | $3.70B | 20.97x | 4.41x | 15.18x |
UN UNM Unum Group FY ended Feb 13, 2026 | $92.25 | $14.60B | $19.91B | $13.08B | $933.50M | $738.50M | 21.60x | 1.12x | 21.33x |
BR BRO BROWN & BROWN, INC. FY ended Feb 10, 2026 | $73.31 | $24.53B | $23.97B | $5.90B | $1.60B | $1.05B | 23.20x | 4.16x | 12.70x |
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 | 32.84x | 3/4 | $70.05B | $754.32 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.23x | 3/4 | $31.32B | $337.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 21.92x | 3/4 | $35.19B | $378.88 | 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 |
|---|---|---|---|---|---|---|---|---|---|
MM MMC MARSH & MCLENNAN COMPANIES, INC. FY ended Feb 05, 2026 | — | — | — | $26.98B | $6.95B | $4.16B | — | — | — |
AO AON Aon plc FY ended Feb 12, 2026 | $356.85 | $75.70B | $105.10B | $17.18B | $5.97B | $3.70B | 20.97x | 4.41x | 15.18x |
UN UNM Unum Group FY ended Feb 13, 2026 | $92.25 | $14.60B | $19.91B | $13.08B | $933.50M | $738.50M | 21.60x | 1.12x | 21.33x |
BR BRO BROWN & BROWN, INC. FY ended Feb 10, 2026 | $73.31 | $24.53B | $23.97B | $5.90B | $1.60B | $1.05B | 23.20x | 4.16x | 12.70x |
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 | 32.84x | 3/4 | $70.05B | $754.32 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.23x | 3/4 | $31.32B | $337.25 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 21.92x | 3/4 | $35.19B | $378.88 | Included in the active peer mix. |
