ICICI Bank Limited
Bear Case (25th pct.)
5014.8% vs price
Base Case (Median)
6179.7% vs price
Bull Case (75th pct.)
6191.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1180.59 | 3849.8% | High (40%) |
| PE Comparable | $1877.01 | 6179.7% | Medium (25%) |
| Graham Number | $1883.98 | 6203.0% | High (80%) |
Based on 3 out of 8 methods, IBN appears undervalued at the current price of $29.89. The base case fair value of $1877.01 implies 6179.7% 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.