⚠ A corporate FCFF model is not applicable to a bank’s operating funding. This run retains financial evidence and considers eligible P/E and P/B comparables only. · Cohort refused: only 0 of 0 candidate peers are Financials names of comparable size (within a 40x market-cap band), below the minimum of 4 — a median of 0 is not a comparables set.