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 |
|---|
JP JPM JPMORGAN CHASE & CO FY ended Jan 31, 2026 | $357.62 | $950.62B | $4.47T | $182.45B | $154.21B | $57.05B | 17.86x | 5.21x | 17.83x |
BA BAC BANK OF AMERICA CORP /DE/ FY ended Feb 24, 2026 | $62.32 | $435.79B | $2.39T | $113.10B | $111.10B | $30.51B | 16.36x | 3.85x | 12.59x |
WF WFC WELLS FARGO & COMPANY/MN FY ended Feb 13, 2026 | $86.69 | $262.15B | $1.90T | $87.31B | $58.23B | $21.34B | 13.85x | 3.00x | 19.40x |
C C CITIGROUP INC FY ended Jan 31, 2026 | $132.90 | $232.48B | $2.13T | $85.23B | $98.28B | $14.31B | 19.01x | 2.73x | 11.89x |
GS GS GOLDMAN SACHS GROUP INC FY ended Feb 06, 2026 | $1,033.99 | $301.07B | $1.72T | $80.37B | $88.75B | $17.18B | 20.15x | 3.75x | 11.17x |
MS MS MORGAN STANLEY FY ended Jan 31, 2026 | $214.77 | $337.31B | $1.42T | $59.06B | $64.30B | $16.86B | 21.04x | 5.71x | 12.79x |
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 | 16.07x | 6/6 | -$40.89B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.04x | 6/6 | $28.59B | $33.56 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 18.04x | 6/6 | $38.90B | $45.66 | 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 |
|---|---|---|---|---|---|---|---|---|---|
JP JPM JPMORGAN CHASE & CO FY ended Jan 31, 2026 | $357.62 | $950.62B | $4.47T | $182.45B | $154.21B | $57.05B | 17.86x | 5.21x | 17.83x |
BA BAC BANK OF AMERICA CORP /DE/ FY ended Feb 24, 2026 | $62.32 | $435.79B | $2.39T | $113.10B | $111.10B | $30.51B | 16.36x | 3.85x | 12.59x |
WF WFC WELLS FARGO & COMPANY/MN FY ended Feb 13, 2026 | $86.69 | $262.15B | $1.90T | $87.31B | $58.23B | $21.34B | 13.85x | 3.00x | 19.40x |
C C CITIGROUP INC FY ended Jan 31, 2026 | $132.90 | $232.48B | $2.13T | $85.23B | $98.28B | $14.31B | 19.01x | 2.73x | 11.89x |
GS GS GOLDMAN SACHS GROUP INC FY ended Feb 06, 2026 | $1,033.99 | $301.07B | $1.72T | $80.37B | $88.75B | $17.18B | 20.15x | 3.75x | 11.17x |
MS MS MORGAN STANLEY FY ended Jan 31, 2026 | $214.77 | $337.31B | $1.42T | $59.06B | $64.30B | $16.86B | 21.04x | 5.71x | 12.79x |
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 | 16.07x | 6/6 | -$40.89B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 4.04x | 6/6 | $28.59B | $33.56 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 18.04x | 6/6 | $38.90B | $45.66 | Included in the active peer mix. |
