ICICI Securities Ltd
NSE:ISEC

Watchlist Manager
ICICI Securities Ltd Logo
ICICI Securities Ltd
NSE:ISEC
Watchlist
Price: 896.2 INR Market Closed
Market Cap: 291.4B INR

Relative Value

The Relative Value of one ISEC stock under the Base Case scenario is 1 251.58 INR. Compared to the current market price of 896.2 INR, ICICI Securities Ltd is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ISEC Relative Value
Base Case
1 251.58 INR
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
33
Median 3Y
4.7
Median 5Y
5.2
Industry
3
Forward
6.8
vs History
53
vs Industry
34
Median 3Y
13.6
Median 5Y
14.4
Industry
14.4
Forward
21.8
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-8.4
Industry
9.8
vs History
63
vs Industry
17
Median 3Y
28.5
Median 5Y
28.5
Industry
12.3
vs History
57
vs Industry
6
Median 3Y
6.3
Median 5Y
6.9
Industry
1.2
vs History
52
vs Industry
35
Median 3Y
5.7
Median 5Y
6
Industry
4.6
Forward
8.8
vs History
55
vs Industry
42
Median 3Y
6.1
Median 5Y
6.3
Industry
6.8
vs History
74
vs Industry
46
Median 3Y
8.8
Median 5Y
9.1
Industry
13.6
Forward
14
vs History
76
vs Industry
43
Median 3Y
9.1
Median 5Y
9.4
Industry
14
Forward
14.5
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-9.4
Industry
11.7
vs History
vs Industry
Median 3Y
-8
Median 5Y
-8.7
Industry
12.6
vs History
82
vs Industry
17
Median 3Y
2.5
Median 5Y
2.8
Industry
0.9

Multiples Across Competitors

ISEC Competitors Multiples
ICICI Securities Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
ICICI Securities Ltd
NSE:ISEC
290.4B INR 4.6 13.8 8.5 8.8
US
Morgan Stanley
NYSE:MS
185.9B USD 1.7 14.5 36.7 46.9
HK
Get Nice Financial Group Ltd
HKEX:1469
1.4T HKD 4 095.8 9 891.5 9 462.4 10 331.1
US
Goldman Sachs Group Inc
NYSE:GS
168.7B USD 1.3 12.5 48 54.3
EG
EFG Hermes Holdings SAE
LSE:EFGD
167.9B USD 343 2 057.6 15 303.9 0
US
Charles Schwab Corp
NYSE:SCHW
142.5B USD 5.5 26 43.5 51.4
US
Interactive Brokers Group Inc
NASDAQ:IBKR
69.6B USD 7.4 92.2 21.9 22.3
CN
CITIC Securities Co Ltd
SSE:600030
397.2B CNY 6.6 20.5 26.1 26.1
US
Robinhood Markets Inc
NASDAQ:HOOD
37.1B USD 12.6 26.3 31 33.3
US
Raymond James Financial Inc
NYSE:RJF
28.3B USD 1.8 13.1 25.8 27.5
CN
China Securities Co Ltd
SSE:601066
190B CNY 9.9 41.5 53.9 53.9