ICICI Bank Limited (IBN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for ICICI Bank Limited (US:IBN), trading at 30.26. In 2026, ICICI Bank Limited generated $3.12 Trillion in revenue and $635.95 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for ICICI Bank Limited is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 30.26
- Recent Revenue (2026): $3.12 Trillion
- Free Cash Flow (2026): $635.95 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.