Industrial and Commercial Bank of China Limited (IDCBF) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

IDCBF — Fair Value Analysis

Industrial and Commercial Bank of China Limited

Current: $0.90Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-687.07

-76441.1% vs price

Base Case (Median)

$12.46

1284.4% vs price

Bull Case (75th pct.)

$28.66

3084.4% vs price

$-687.07$12.46$28.66

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-1386.59	-154165.6%	High (40%)
PE Comparable	$12.46	1284.3%	Medium (25%)
Graham Number	$44.86	4885.0%	High (80%)

Interpretation

Based on 3 out of 8 methods, IDCBF appears fairly valued at the current price of $0.90. The base case fair value of $12.46 implies 1284.4% 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.