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 |
|---|
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 |
HI HIG HARTFORD FINANCIAL SERVICES GROUP, INC. FY ended Feb 19, 2026 | $138.55 | $37.53B | $65.57B | $28.37B | $5.03B | $3.84B | 10.40x | 1.32x | 12.52x |
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 |
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 |
BH BHF Brighthouse Financial, Inc. FY ended Feb 20, 2026 | $53.04 | $3.05B | $227.02B | $6.77B | $633.00M | $433.00M | 9.29x | 0.45x | 358.64x |
GL GL GLOBE LIFE INC. FY ended Jan 30, 2026 | $172.79 | $13.28B | $35.19B | $5.99B | $1.61B | $1.16B | 12.28x | 2.22x | 20.09x |
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 | 138.17x | 6/6 | -$339.90B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.99x | 6/6 | $6.59B | $97.35 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 11.98x | 6/6 | $323.45M | $4.78 | 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 |
|---|---|---|---|---|---|---|---|---|---|
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 |
HI HIG HARTFORD FINANCIAL SERVICES GROUP, INC. FY ended Feb 19, 2026 | $138.55 | $37.53B | $65.57B | $28.37B | $5.03B | $3.84B | 10.40x | 1.32x | 12.52x |
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 |
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 |
BH BHF Brighthouse Financial, Inc. FY ended Feb 20, 2026 | $53.04 | $3.05B | $227.02B | $6.77B | $633.00M | $433.00M | 9.29x | 0.45x | 358.64x |
GL GL GLOBE LIFE INC. FY ended Jan 30, 2026 | $172.79 | $13.28B | $35.19B | $5.99B | $1.61B | $1.16B | 12.28x | 2.22x | 20.09x |
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 | 138.17x | 6/6 | -$339.90B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.99x | 6/6 | $6.59B | $97.35 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 11.98x | 6/6 | $323.45M | $4.78 | Included in the active peer mix. |
