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 |
|---|
LM LMND Lemonade, Inc. FY ended Feb 24, 2026 | $53.15 | $4.11B | $5.10B | $737.90M | -$134.90M | -$165.50M | -23.73x | 5.57x | — |
AL ALL ALLSTATE CORP FY ended Jan 30, 2026 | $259.77 | $65.68B | $143.75B | $67.69B | $14.04B | $10.28B | 6.83x | 0.97x | 10.24x |
PG PGR PROGRESSIVE CORP/OH/ FY ended Jan 31, 2026 | $219.03 | $127.34B | $209.68B | $87.67B | $14.83B | $11.31B | 11.39x | 1.45x | 14.14x |
TR TRV TRAVELERS COMPANIES, INC. FY ended Feb 05, 2026 | $368.36 | $76.83B | $182.51B | $48.83B | $8.24B | $6.29B | 13.43x | 1.57x | 21.14x |
HI HIG HARTFORD FINANCIAL SERVICES GROUP, INC. FY ended Feb 19, 2026 | $138.44 | $37.50B | $65.54B | $28.37B | $5.03B | $3.84B | 10.39x | 1.32x | 12.52x |
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 | 16.47x | 4/5 | $839.49M | $19.75 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.18x | 5/5 | $3.31B | $77.77 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 3.66x | 5/5 | $147.58M | $3.47 | 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 |
|---|---|---|---|---|---|---|---|---|---|
LM LMND Lemonade, Inc. FY ended Feb 24, 2026 | $53.15 | $4.11B | $5.10B | $737.90M | -$134.90M | -$165.50M | -23.73x | 5.57x | — |
AL ALL ALLSTATE CORP FY ended Jan 30, 2026 | $259.77 | $65.68B | $143.75B | $67.69B | $14.04B | $10.28B | 6.83x | 0.97x | 10.24x |
PG PGR PROGRESSIVE CORP/OH/ FY ended Jan 31, 2026 | $219.03 | $127.34B | $209.68B | $87.67B | $14.83B | $11.31B | 11.39x | 1.45x | 14.14x |
TR TRV TRAVELERS COMPANIES, INC. FY ended Feb 05, 2026 | $368.36 | $76.83B | $182.51B | $48.83B | $8.24B | $6.29B | 13.43x | 1.57x | 21.14x |
HI HIG HARTFORD FINANCIAL SERVICES GROUP, INC. FY ended Feb 19, 2026 | $138.44 | $37.50B | $65.54B | $28.37B | $5.03B | $3.84B | 10.39x | 1.32x | 12.52x |
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 | 16.47x | 4/5 | $839.49M | $19.75 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.18x | 5/5 | $3.31B | $77.77 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 3.66x | 5/5 | $147.58M | $3.47 | Included in the active peer mix. |
