HDFC Bank Limited (HDB) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

HDB — Fair Value Analysis

HDFC Bank Limited

Current: $23.22Undervalued

Fair Value Range

Bear Case (25th pct.)

$2565.65

10949.3% vs price

Base Case (Median)

$3771.80

16143.8% vs price

Bull Case (75th pct.)

$4315.85

18486.8% vs price

$2565.65$3771.80$4315.85

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$1359.49	5754.8%	High (40%)
PE Comparable	$3771.80	16143.8%	Medium (25%)
Graham Number	$4859.89	20829.8%	High (80%)

Interpretation

Based on 3 out of 8 methods, HDB appears undervalued at the current price of $23.22. The base case fair value of $3771.80 implies 16143.8% 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.