BlackRock Income Trust, Inc. (BKT) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

BKT — Fair Value Analysis

BlackRock Income Trust, Inc.

Current: $10.44Undervalued

Fair Value Range

Bear Case (25th pct.)

$15.74

50.8% vs price

Base Case (Median)

$18.54

77.6% vs price

Bull Case (75th pct.)

$21.94

110.2% vs price

$15.74$18.54$21.94

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$25.34	142.7%	High (40%)
PE Comparable	$12.94	23.9%	Medium (25%)
Graham Number	$18.54	77.6%	High (80%)

Interpretation

Based on 3 out of 8 methods, BKT appears undervalued at the current price of $10.44. The base case fair value of $18.54 implies 77.6% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.