Lemonade, Inc.
$5.12B- Market cap
- $4.13B
- Debt
- +$1.39B
- Cash
- −$399.10M
Capital structure 75% equity / 25% debt · EV / Revenue 6.94x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $4.13B · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 ·
Decision snapshot: LMND stock price at premium vs PNW $53.41 current versus $21.10 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PNW's multiple
Implied fair value · at LMND's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: LMND FY 2025 (ended Dec 31, 2025) · PNW FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 75% equity / 25% debt · EV / Revenue 6.94x
Capital structure 55% equity / 45% debt · EV / Revenue 4.05x · EV / EBITDA 16.84x
PNW carries the larger enterprise value at $21.62B against $5.12B; PNW trades on the lower EV / Revenue multiple (4.05x vs 6.94x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Lemonade, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
PINNACLE WEST CAPITAL CORP · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
2.60x
1.39x
Net debt / EBITDA
Leverage against operating earnings
-7.63x
7.63x
Cash and equivalents
Liquid reserves on the balance sheet
$399.10M
$6.60M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Root, Inc.
LMND vs ROOT
Hippo Holdings Inc.
LMND vs HIPO
RLI CORP
LMND vs RLI
AMERICAN FINANCIAL GROUP INC
LMND vs AFG
CINCINNATI FINANCIAL CORP
LMND vs CINF
AES CORP
LMND vs AES
Duke Energy CORP
LMND vs DUK
DOMINION ENERGY, INC
LMND vs D
AMERICAN ELECTRIC POWER CO INC
LMND vs AEP
EXELON CORP
LMND vs EXC
SEMPRA
LMND vs SRE
$1.39B
$9.81B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.