ICICI Bank Limited
Bear Case (25th pct.)
-36.3% vs price
Base Case (Median)
-32.0% vs price
Bull Case (75th pct.)
-29.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $713.93 | -46.7% | High (40%) |
| PE Comparable | $900.80 | -32.8% | Medium (25%) |
| Growth Trajectory DCF | $1016.71 | -24.1% | Medium (20%) |
| Graham Number | $922.83 | -31.2% | High (80%) |
Based on 4 out of 8 methods, ICICIBANK.BO appears overvalued at the current price of $1340.35. The base case fair value of $911.81 implies 32.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.