Industrial & Commercial Bank of China Ltd.
Bear Case (25th pct.)
-9026.1% vs price
Base Case (Median)
1189.7% vs price
Bull Case (75th pct.)
1393.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3554.63 | -19241.8% | High (40%) |
| PE Comparable | $239.49 | 1189.7% | Medium (25%) |
| Graham Number | $315.32 | 1598.0% | High (80%) |
Based on 3 out of 8 methods, IDCBY appears fairly valued at the current price of $18.57. The base case fair value of $239.49 implies 1189.7% 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.