State Bank of India (SBID) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of State Bank of India $90.80, price $100, upside -9.6%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch State Bank of India GDR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $50.73 – $133.43 · fair‑value band $67.49 – $128.48 · the $100.40 price screens above the $90.80 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow State Bank of India GDR in your weekly email
Every Wednesday you see whether State Bank of India GDR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
State Bank of India provides banking products and services in India and internationally. The company operates through the Treasury, Corporate/Wholesale Banking, Retail Banking, and Other Banking Business segments.
Show more
State Bank of India provides banking products and services in India and internationally. The company operates through the Treasury, Corporate/Wholesale Banking, Retail Banking, and Other Banking Business segments. It offers personal banking products and services, including current, savings, salary, and deposit accounts; home, personal, pension, auto, education, and gold loans, as well as loans against insurance property, and securities; debit, business debit, prepaid, and green remit cards; overdrafts; mutual funds, insurance, equity trading, portfolio investment schemes, remittance services; digital lending; and mobile, internet, and digital banking services. The company also provides corporate banking products and services comprising corporate accounts, working capital and project finance, deferred payment guarantees, corporate term loans, structured finance, dealer and channel financing, equipment leasing, loan syndication, construction equipment loans, financing Indian firms' overseas subsidiaries or JVs, and cash management, as well as trade and service products. In addition, it offers NRI services, including accounts, investments, loans, and remittances; agricultural banking services; and international banking services. Further, it provides life and general insurance; estate planning services; merchant banking and advisory; securities broking; trusteeship service; factoring; payment solution; asset management; portfolio and investment management; credit cards; and custody and fund accounting services. State Bank of India was founded in 1806 and is headquartered in Mumbai, India.
Stock analysis
State Bank of India GDR (SBID) currently trades at $100.40, while our model-based Fair Value estimate is $90.80, so the stock looks roughly fairly valued today (gap 10.6%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $96.81 per share, and 1 of the 6 models we run sit above the $100.40 price.
Bear case: the Dividend Discount group reads lowest at $28.26, and 5 of the 6 models stay below the price. Evidence for this calculation is medium.
Scenario range: $67.49 (bear) to $128.48 (bull), the price of $100.40 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
State Bank of India GDR reported revenue of ₹7.0T in FY2026 versus ₹3.9T in FY2022, a compound +15.4%/yr. Reported net income was ₹833B in FY2026, compounding +23.9%/yr from FY2022.
Key figures
Market cap $92.7B · P/E ratio 0.1 · EPS (TTM) $9.66 · Net margin 12.0% · Return on equity 15.5% · Return on assets (EBIT) 2.0% · Operating margin 29.0% · Revenue (TTM) ₹3.8T.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −36% fair-value upside, at −10%, SBID screens cheaper than that median.
Fair Value models
Bear $67.49Fair Value $90.80Bull $128.48
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+14.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.5%
Start year 2021 (pandemic). Over 10 years: +10.0% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.9%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+29.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+29.2%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.29.2% vs 18.9%, picking up
Profit margin 2019 to 2024 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 16%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+17.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in INR, India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +12.3% a year for the price.
Compare State Bank of India GDR with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Banks - Regional · 1053 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score41 · Bottom 25%
Fair Value upside−22.8% · Below median
Profitability
Return on equity (TTM)15.5% · Top 25%
Return on assets1.1% · Above median
Net margin (TTM)22.1% · Below median
Operating margin (TTM)29.0% · Below median
Growth and dividend
Revenue growth7.1% · Below median
Dividend yield (TTM)17.3% · Top 25%
Balance sheet
Debt / equity0.62× · Above median
Valuation Multiplesvs Banks - Regional median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "State Bank of India GDR Fair Value". https://www.fairvalue-calculator.com/stock/SBID
Frequently asked questions
Is State Bank of India (SBID) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $90.80 versus a price of $100.40, about −10% upside (fairly valued).
What is the fair value of SBID?
Our model-based fair value for State Bank of India GDR is $90.80 (as of Sep 24, 2026), built from audited fundamentals. The current price: $100.40.
What is the quality score of SBID?
State Bank of India GDR has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for State Bank of India (SBID)?
Our model-based price target is the fair value of $90.80 (as of Sep 24, 2026) from 6 valuation models. Cautious scenario $67.49, optimistic scenario $128.48. It is a calculation from audited fundamentals, not an analyst target.
What is the State Bank of India GDR stock forecast for 2026?
Our models put fair value at $90.80, about −10% upside versus a price of $100.40 (fairly valued). Cautious scenario $67.49, optimistic scenario $128.48. The calculation is refreshed regularly with new filings.
What is the revenue of State Bank of India (SBID)?
State Bank of India GDR reported trailing-twelve-month revenue of about ₹3.8T (latest available figure, as of Sep 24, 2026).
What growth is priced into State Bank of India (SBID)?
For today's price to be fair in a discounted-cash-flow model, State Bank of India GDR would have to grow free cash flow by +17.0 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of SBID use?
Our models discount State Bank of India GDR at 8.1 %: a base by market capitalisation (mega), damped by beta 0.36, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For State Bank of India GDR that is +17.0 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has State Bank of India (SBID) delivered so far?
Over the past 5 years revenue at State Bank of India GDR grew +13.5 % a year. The price currently implies +17.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of State Bank of India (SBID) growing?
The median revenue growth in the sector is +9.3 % a year. That is the yardstick for the growth priced into State Bank of India GDR (+17.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of State Bank of India (SBID)?
The free-cash-flow yield on the price is 2.52 %: that much free cash flow State Bank of India GDR produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of State Bank of India (SBID)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For State Bank of India GDR it is $90.80 per share (as of Sep 24, 2026), against a price of $100.40. It is the blended result of 6 valuation models (cash flow, earnings, asset, dividend).
Is State Bank of India GDR stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SBID trades above its calculated fair value: price $100.40, fair value $90.80, a gap of about −10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of SBID?
No. The price is what the market pays today ($100.40); the fair value is what the company's own numbers justify ($90.80). For State Bank of India GDR the two are $9.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is State Bank of India GDR worth?
The market values State Bank of India GDR at about $92.7B (market capitalisation, as of Sep 24, 2026). Per share that is $100.40; our models calculate a fair value of $90.80 per share.
What do the bullish and bearish scenarios say about SBID?
Our models span a range for State Bank of India GDR: cautious scenario $67.49, base $90.80, optimistic $128.48 per share (as of Sep 24, 2026, price $100.40). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SBID?
State Bank of India GDR trades at a price-to-earnings ratio of 0.1 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $90.80 is built from several models across several years. Other multiples: PEG 0.5, P/S 0.0.
What is the PEG ratio of SBID?
The PEG ratio of State Bank of India GDR is 0.53 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of State Bank of India (SBID)?
Balance-sheet figures for State Bank of India GDR (as of Sep 24, 2026): return on equity 15.5%, debt of 0.62 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is SBID from its 52-week high?
State Bank of India GDR trades at $100.40, about 25% below its 52-week high of $133.43 and 5% above the low of $95.64 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $90.80 is for.
Which stocks are comparable to State Bank of India GDR?
From the same area (Financial Services) we also value DBS Group, China Merchants Bank Co, UniCredit S.p.A, Mizuho Financial Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is State Bank of India GDR stock attractive at the current price?
The data as of Sep 24, 2026: price $100.40, calculated fair value $90.80 (−10%), Quality Score 42/100, from 6 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SBID calculated?
We run State Bank of India GDR through 6 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $90.80, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. State Bank of India GDR itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of State Bank of India (SBID)?
The closing price on Oct 2, 2026 was $100.40. Our model-based fair value is $90.80, about −10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with State Bank of India GDR right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($67.49 to $128.48) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of State Bank of India (SBID) come from?
Earnings per share at State Bank of India GDR grew +23.2 % a year from 2015 to 2026. Broken into its drivers: revenue per share +8.0 %, EBIT margin +21.4 %, tax rate +1.3 %, residual (interest, one-offs) −7.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of State Bank of India GDR
How large is the market capitalisation of State Bank of India (SBID)?
The market capitalisation of State Bank of India GDR is $92.7B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What are the earnings per share of State Bank of India (SBID)?
Earnings per share at State Bank of India GDR are $9.66 (price ÷ EPS = P/E 0.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of State Bank of India (SBID)?
The net margin of State Bank of India GDR is 12.0% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of State Bank of India (SBID)?
The return on equity (ROE) of State Bank of India GDR is 15.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of State Bank of India (SBID)?
On an EBIT basis the return on assets of State Bank of India GDR is 2.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of State Bank of India (SBID)?
The operating margin of State Bank of India GDR is 29.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at State Bank of India (SBID)?
Revenue at State Bank of India GDR is growing +7.1% versus a year earlier (3y avg +14.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at State Bank of India (SBID)?
Earnings per share at State Bank of India GDR are growing −3.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does State Bank of India (SBID) carry?
The net debt of State Bank of India GDR is ₹3.8T (fiscal year 2026, ≈ 12.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch State Bank of India GDR in the live analysis
One click puts State Bank of India GDR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 24, 2026