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 |
|---|
RO ROOT Root, Inc. FY ended Dec 31, 2025 | $56.58 | $2.40B | $3.00B | $1.52B | $87.10M | $40.30M | 23.97x | 1.59x | 25.79x |
HI HIPO Hippo Holdings Inc. FY ended Feb 20, 2026 | $33.59 | $886.42M | $2.01B | $468.60M | $61.60M | $57.70M | 15.13x | 1.89x | 25.53x |
RL RLI RLI CORP FY ended Feb 13, 2026 | $64.42 | $5.91B | $10.07B | $1.88B | $514.31M | $403.34M | 14.74x | 3.14x | 19.58x |
AF AFG AMERICAN FINANCIAL GROUP INC FY ended Feb 01, 2026 | $142.93 | $11.85B | -$7.90B | $8.17B | $1.17B | $842.00M | 14.18x | 1.45x | -6.73x |
CI CINF CINCINNATI FINANCIAL CORP FY ended Feb 17, 2026 | $171.77 | $26.36B | $31.55B | $12.63B | $3.07B | $2.39B | 11.32x | 2.09x | 10.10x |
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 | 17.50x | 5/5 | -$3.35B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.03x | 5/5 | $1.50B | $19.36 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.87x | 5/5 | -$2.63B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
|---|---|---|---|---|---|---|---|---|---|
RO ROOT Root, Inc. FY ended Dec 31, 2025 | $56.58 | $2.40B | $3.00B | $1.52B | $87.10M | $40.30M | 23.97x | 1.59x | 25.79x |
HI HIPO Hippo Holdings Inc. FY ended Feb 20, 2026 | $33.59 | $886.42M | $2.01B | $468.60M | $61.60M | $57.70M | 15.13x | 1.89x | 25.53x |
RL RLI RLI CORP FY ended Feb 13, 2026 | $64.42 | $5.91B | $10.07B | $1.88B | $514.31M | $403.34M | 14.74x | 3.14x | 19.58x |
AF AFG AMERICAN FINANCIAL GROUP INC FY ended Feb 01, 2026 | $142.93 | $11.85B | -$7.90B | $8.17B | $1.17B | $842.00M | 14.18x | 1.45x | -6.73x |
CI CINF CINCINNATI FINANCIAL CORP FY ended Feb 17, 2026 | $171.77 | $26.36B | $31.55B | $12.63B | $3.07B | $2.39B | 11.32x | 2.09x | 10.10x |
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 | 17.50x | 5/5 | -$3.35B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 2.03x | 5/5 | $1.50B | $19.36 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 15.87x | 5/5 | -$2.63B | — | Target fundamentals do not produce a usable positive equity value. |
