Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$673.92
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
4 peers →Price / Sales
$35.47B
Price / Earnings
$110.69B
Price / Sales
$70.93B
Price / Earnings
$221.37B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$146.15B
Baseline / share
$673.92
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|---|---|---|---|---|---|---|---|---|
UNH UNITEDHEALTH GROUP INC FY ended Feb 20, 2026 | — |
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 |
|---|---|---|---|---|---|---|
| — |
| — |
| $447.57B |
| $20.65B |
| $12.06B |
| — |
| — |
| — |
CVS CVS HEALTH Corp FY ended Feb 04, 2026 | — | — | — | $402.07B | $9.41B | $1.77B | — | — | — |
HUM HUMANA INC FY ended Jan 31, 2026 | $384.72 | $46.19B | — | $129.66B | $2.76B | $1.19B | 39.10x | 0.36x | — |
CNC CENTENE CORP FY ended Feb 13, 2026 | — | — | — | $194.78B | -$4.73B | -$6.67B | — | — | — |
UNH
UNITEDHEALTH GROUP INC
—
—
—
$447.57B
$20.65B
—
—
—
Cap —EV —Rev $447.57BEBITDA $20.65BP/E —P/S —EV/EBITDA —
CVS
CVS HEALTH Corp
—
—
—
$402.07B
$9.41B
—
—
—
Cap —EV —Rev $402.07BEBITDA $9.41BP/E —P/S —EV/EBITDA —
HUM
HUMANA INC
$384.72
$46.19B
—
$129.66B
$2.76B
39.10x
0.36x
—
Cap $46.19BEV —Rev $129.66BEBITDA $2.76BP/E 39.10xP/S 0.36xEV/EBITDA —
CNC
CENTENE CORP
—
—
—
$194.78B
-$4.73B
—
—
—
Cap —EV —Rev $194.78BEBITDA -$4.73BP/E —P/S —EV/EBITDA —
| Enterprise Multiple |
| — |
| 0/4 |
| — |
| — |
| No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 0.36x | 1/4 | $70.93B | $327.08 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 39.10x | 1/4 | $221.37B | $1,020.75 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/4
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
0.36x
Coverage
1/4
Implied equity value
$70.93B
Fair value / share
$327.08
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
39.10x
Coverage
1/4
Implied equity value
$221.37B
Fair value / share
$1,020.75
Included in the active peer mix.
