Life Insurance Corporation of India
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
21.6% vs price
Base Case (Median)
85.7% vs price
Bull Case (75th pct.)
182.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1706.41 | 287.7% | High (40%) |
| PE Comparable | $547.66 | 24.4% | Medium (25%) |
| Growth Trajectory DCF | $1086.86 | 147.0% | Medium (20%) |
| Graham Number | $498.41 | 13.2% | High (80%) |
Based on 4 out of 8 methods, LICI.BO appears undervalued at the current price of $440.10. The base case fair value of $817.26 implies 85.7% 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.