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 |
|---|
LN LNC LINCOLN NATIONAL CORP FY ended Feb 12, 2026 | $43.29 | $8.29B | $299.97B | $18.21B | $1.67B | $1.18B | 7.43x | 0.46x | 179.19x |
JX JXN Jackson Financial Inc. FY ended Feb 18, 2026 | $134.16 | $9.09B | $342.35B | $6.68B | -$48.00M | $27.00M | -559.00x | 1.36x | 1850.55x |
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 |
PR PRU PRUDENTIAL FINANCIAL INC FY ended Jan 31, 2026 | $119.79 | $41.33B | $581.87B | $60.77B | $6.73B | $3.58B | 11.99x | 0.68x | 86.43x |
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 | 498.69x | 5/5 | $91.70B | $1,594.52 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.97x | 5/5 | $6.54B | $113.66 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -99.57x | 5/5 | -$43.12B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
LN LNC LINCOLN NATIONAL CORP FY ended Feb 12, 2026 | $43.29 | $8.29B | $299.97B | $18.21B | $1.67B | $1.18B | 7.43x | 0.46x | 179.19x |
JX JXN Jackson Financial Inc. FY ended Feb 18, 2026 | $134.16 | $9.09B | $342.35B | $6.68B | -$48.00M | $27.00M | -559.00x | 1.36x | 1850.55x |
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 |
PR PRU PRUDENTIAL FINANCIAL INC FY ended Jan 31, 2026 | $119.79 | $41.33B | $581.87B | $60.77B | $6.73B | $3.58B | 11.99x | 0.68x | 86.43x |
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 | 498.69x | 5/5 | $91.70B | $1,594.52 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.97x | 5/5 | $6.54B | $113.66 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -99.57x | 5/5 | -$43.12B | — | Peer averages are not economically meaningful for this method. |
