$139.04
Near FV▲ +0.2% against the close used
Model range $21.05 – $181.82
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$21.05Fair value$139.04Bull$181.82
FairClose
52-week traded range
52W low $93.9352W high $145.67
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Citigroup closed at $138.82, 0.2% below the consensus fair value of $139.04 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 19.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$138.74
-0.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$133.78
-3.6%
√(22.5 × EPS × BVPS)
EPS=6.99, BVPS=113.79 · outside Graham range (P/E 19.9, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
$139.80
+0.7%
EPS × 20x (sector P/E)
EPS=6.99, Sector P/E=20x
Peter Lynch (PEG)
$85.63
-38.3%
EPS × Growth% (PEG = 1 is fair)
EPS=6.99, g=12.3%
EV/EBITDA
$181.82
+31.0%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=24.2B
Dividend Discount (DDM)
$125.19
-9.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.32, r=10%, g=8%
Book Value (P/B)
$21.05
-84.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=113.79, ROE=6.7%, g=6%, r=10%
Reverse DCF
$138.82
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: 12.3%
Margin of Safety
$103.08
-25.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=137.44, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.