ICICIBANK.NS Intrinsic
Value
What is the intrinsic value of ICICIBANK.NS?
As of 2025-05-24, the Intrinsic Value of ICICI Bank Ltd (ICICIBANK.NS) is
1,791.01 INR. This ICICIBANK.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1,449.80 INR, the upside of ICICI Bank Ltd is
23.54%.
Is ICICIBANK.NS undervalued or overvalued?
Based on its market price of 1,449.80 INR and our intrinsic valuation, ICICI Bank Ltd (ICICIBANK.NS) is undervalued by 23.54%.
1,791.01 INR
Intrinsic Value
ICICIBANK.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
1,791.01 - 1,791.01 |
1,791.01 |
23.54% |
| P/E |
441.31 - 749.36 |
495.31 |
-65.8% |
| DDM - Stable |
353.69 - 673.42 |
513.56 |
-64.6% |
| DDM - Multi |
508.23 - 751.74 |
606.50 |
-58.2% |
ICICIBANK.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,326,853.00 |
| Beta |
0.99 |
| Outstanding shares (mil) |
7,122.95 |
| Enterprise Value (mil) |
12,515,683.00 |
| Market risk premium |
8.31% |
| Cost of Equity |
15.38% |
| Cost of Debt |
5.00% |
| WACC |
13.35% |