ICICI Bank Limited - DCF valuation calculator

ICICI Bank Limited - DCF Valuation Calculator

The data below uses ICICI Bank Limited book value as on 1970-January

ParamValue
Book Value (per share)
Avg ROE (expected in future)
Avg growth (expected in future before terminal stage)
Growth years (before terminal stage)
Avg Inflation expected

DCF valuation outcome

Margin of safetyCalculated value
Modeled Price based on DCF valuation (high margin of safety)1629.7
Modeled Price based on DCF valuation (medium margin of safety)2037.2
Modeled Price based on DCF valuation (low margin of safety)2716.2

DCF valuation model assumptions

  • Model assumes that in terminal stage growth will match inflation
  • Model assumes that the business has almost infinite longivity (50+years)

Suggested links