C Fair Value Estimate
Estimate the fair value of Citigroup Inc (C) using three independent valuation methods: Graham Number, earnings-based discounted value, and PEG-adjusted valuation.
Graham Number
√(22.5 × EPS × Book Value)
$136.60
+18.5%
Earnings-Based
Future earnings discounted to present
$110.44
-4.2%
PEG-Adjusted
Fair P/E at PEG ratio of 1.0
$69.90
-39.3%
C Fair Value Estimate
This calculator estimates the intrinsic value of Citigroup Inc (C) using three independent models. The Graham Number formula (sqrt of 22.5 times EPS times Book Value) provides a conservative ceiling price. The earnings-based model projects future EPS over 5 years and discounts them to present value. The PEG-adjusted model calculates a fair P/E ratio from the expected earnings growth rate. At the current price of $115.25, the composite estimate reveals whether C is trading at a discount or premium to fair value.
All three models are averaged to produce a single blended fair value. Compare this result with GoodMoat's DCF calculator and reverse DCF for a comprehensive valuation framework.