US · ITUB
Itaú Unibanco Holding S.A.
- Sector
- Financial Services · Banks - Regional
- Headquarters
- São Paulo, SP 04344-902
- Website
- itau.com.br
Price · as of 2025-12-31
$8.62
Market cap 99.79B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3.90 | -54.76% |
| Intrinsic Value(DCF) | $14.57 | +69.03% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $19.20 | +122.74% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $3.71 | $5.73 | $99.58 | $1.40 | $7.80 |
| 2012 | $3.37 | $7.88 | $2.96 | $1.10 | $1.50 |
| 2013 | $2.69 | $7.32 | $3.08 | $1.60 | $2.00 |
| 2014 | $2.44 | $9.12 | $3.17 | $2.10 | $15.10 |
| 2015 | $2.22 | $7.90 | $2.96 | $2.50 | $4.70 |
| 2016 | $3.55 | $11.18 | $16.97 | $2.00 | $14.80 |
| 2017 | $4.88 | $9.19 | $3.59 | $1.50 | $0.00 |
| 2018 | $4.51 | $10.47 | $2.32 | $0.00 | $0.50 |
| 2019 | $3.32 | $9.90 | $1.93 | $0.00 | $9.40 |
| 2020 | $2.57 | $7.60 | $1.42 | $1.10 | $0.20 |
| 2021 | $3.21 | $8.02 | $2.38 | $3.50 | $9.20 |
| 2022 | $3.14 | $10.93 | $25.37 | $3.90 | $21.70 |
| 2023 | $5.09 | $12.01 | $62.23 | $3.30 | $16.20 |
| 2024 | $4.63 | $11.29 | $52.13 | $1.50 | $9.90 |
| 2025 | $8.86 | $20.95 | $30.69 | $0.00 | $19.20 |
AI valuation
Our deep-learning model estimates Itaú Unibanco Holding S.A.'s (ITUB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3.90
- Current price
- $8.62
- AI upside
- -54.76%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$14.57
+69.03% upside
Graham-Dodd
—
— upside
Graham Formula
$19.20
+122.74% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ITUB | Itaú Unibanco Holding S.A… | $8.62 | 99.79B | +143% | +69% | — | +123% | 11.94 | 2.57 | 1.37 | 26.68 | 300.88 | 2.91 | 34.49% | 13.07% | 11.66% | 21.17% | 5.41% | 1.48% | 4.95 | 0.23 | 0.77 | 0.00 | 17.57 | 397.00% | 1803.00% | -23064.00% | 24.42% | 0.14 | 15.12% | 9.02% | 107.70% | 9.59% | 30.60 | 11.99 | 4.00 | 0.20 |
| BBAR | Banco BBVA Argentina S.A. | $14.99 | 3.06B | -7% | +89,881% | -26% | — | 11.56 | 1.98 | 0.98 | 0.55 | — | 2.04 | 65.86% | 8.48% | 6.93% | 15.71% | -24.39% | 3.15% | 0.14 | 0.25 | 0.67 | 0.66 | -4.75 | -142.00% | -3112.00% | -105467.00% | -104.67% | -0.52 | 356.76% | 1.78% | 20.50% | 4.25% | 0.64 | -0.05 | 0.05 | 0.40 |
| BBD | Banco Bradesco S.A. | $4.09 | 43.26B | -28% | +15,415% | -51% | +338% | 9.75 | 1.29 | 0.67 | -94.71 | 28.39 | 1.51 | 34.61% | -1.12% | 6.78% | 13.65% | -0.90% | 1.08% | 2.02 | -0.02 | 0.58 | 0.58 | -62.94 | 3436.00% | 3711.00% | 23731.00% | -136.79% | -0.71 | -74.33% | 5.13% | 50.00% | 133.97% | -87.87 | -1.07 | 0.98 | 0.16 |
| BBDO | Banco Bradesco S.A. | $3.74 | 39.57B | +287% | +2,945% | -47% | +416% | 8.65 | 1.15 | 0.59 | 46.87 | 23.12 | 1.34 | 34.61% | 5.40% | 6.78% | 13.65% | 2.79% | 1.08% | 4.45 | 0.10 | 0.46 | 0.00 | 37.26 | 3742.00% | 3985.00% | -37561.00% | 125.95% | 0.39 | 38.13% | 5.78% | 50.00% | 5.89% | 52.95 | 3.87 | 2.86 | 0.10 |
| BCH | Banco de Chile | $41.08 | 20.75B | +24% | -48% | — | — | 16.39 | 3.37 | 6.46 | 14.21 | — | 3.47 | 87.38% | 49.98% | 39.40% | 19.38% | 10.58% | 2.25% | 1.96 | 1.56 | 0.37 | 0.37 | 6.05 | -126.00% | -3490.00% | 1625.00% | 2.26% | 0.02 | 3.91% | 4.84% | 79.40% | 4.84% | 15.11 | 51.80 | 7.55 | 0.15 |
| BMA | Banco Macro S.A. | $77.18 | 4.93B | +9,876% | +162% | -7% | — | 24.61 | 1.36 | 1.75 | — | — | -0.04 | 100.00% | 61.18% | 7.11% | 0.01% | 0.08% | 0.00% | 286.47 | — | — | — | — | -9994.00% | -9996.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | 604.91 | — | 370.08 | 0.00 |
| BSAC | Banco Santander-Chile | $33.91 | 15.98B | -18% | -27% | -35% | — | 14.17 | 3.16 | 6.47 | — | 60.57 | 3.23 | 100.00% | 59.43% | 45.67% | 21.12% | 9.04% | 1.54% | 2.18 | — | — | — | — | 2340.00% | -5297.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 8.76% | 16.95 | — | 10.07 | 0.29 |
| BSBR | Banco Santander (Brasil) … | $6.51 | 49.54B | -29% | +422% | -71% | -26% | 13.00 | 1.46 | 1.35 | 0.58 | 32.23 | 2.01 | 34.04% | 14.87% | 10.36% | 11.47% | -73.17% | 1.14% | 1.13 | 0.24 | 0.39 | 0.39 | -3.17 | 4032.00% | 631.00% | -17138.00% | -13.62% | -0.03 | 129.50% | 3.22% | 41.90% | 14.44% | 0.66 | -0.54 | 0.10 | -0.16 |
| DB | Deutsche Bank AG | $35.42 | 67.67B | +222% | -58% | +67% | -97% | 9.47 | 0.83 | 1.08 | -5.79 | 7.54 | 0.92 | 49.95% | 15.96% | 11.39% | 8.86% | -795.07% | 0.49% | 2.98 | 0.34 | 15.91 | 15.91 | 7.13 | 12555.00% | -825.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -5.79 | — | -0.92 | 0.37 |
| GGAL | Grupo Financiero Galicia … | $44.85 | 7.2B | +34% | +3,752% | -48% | — | 15.92 | 1.96 | 1.12 | 4.29 | 13.31 | 2.06 | 62.71% | 20.81% | 15.29% | 18.49% | 65.59% | 3.50% | 0.36 | 0.71 | 0.66 | 0.50 | -0.08 | 11955.00% | -2352.00% | -28307.00% | -24.53% | -0.14 | -117.76% | 5.17% | 82.30% | 5.18% | 4.66 | -3.53 | 0.97 | 0.74 |
| LYG | Lloyds Banking Group plc | $5.55 | 81.58B | +524% | +6,233% | -48% | +486% | 14.87 | 1.46 | 0.94 | 13.30 | 185.88 | 1.83 | 29.88% | 10.25% | 7.17% | 9.37% | 7.13% | 0.44% | 2.11 | 0.39 | 0.94 | 0.91 | 4.73 | 800.00% | 7281.00% | -9286.00% | -1.02% | 0.06 | -0.94% | 3.21% | 47.70% | 5.95% | 13.30 | -141.76 | 1.36 | 0.14 |
| SUPV | Grupo Supervielle S.A. | $9.36 | 819.43M | +14% | -21% | -23% | — | 15.28 | 2.00 | 0.78 | 5.26 | 10.59 | 2.53 | 56.70% | 6.99% | 5.11% | 13.57% | 49.33% | 2.33% | 0.11 | 0.16 | 0.32 | 0.31 | -2.93 | 14421.00% | -3221.00% | 24645.00% | 28.88% | 0.15 | 217.69% | 1.75% | 26.70% | 3.99% | 7.18 | 2.22 | 0.50 | 0.23 |
About Itaú Unibanco Holding S.A.
Itaú Unibanco Holding S.A. offers a range of financial products and services to individuals and corporate customers in Brazil and internationally. The company operates through three segments: Retail Banking, Wholesale Banking, and Activities with the Market and Corporation. It offers various deposit products, as well as loans and credit cards; investment and commercial banking services; real estate lending services; financing and investment services; and leasing and foreign exchange services. The company also provides property and casualty insurance products covering loss, damage, or liabilities for assets or persons, as well as life insurance products covering death and personal accident; and reinsurance products. It serves retail customers, account and non-account holders, individuals and legal entities, high income clients, microenterprises, and small companies. The company was formerly known as Itaú Unibanco Banco Múltiplo S.A. and changed its name to Itaú Unibanco Holding S.A. in April 2009. The company was incorporated in 1924 and is headquartered in São Paulo, Brazil. Itaú Unibanco Holding S.A. is a subsidiary of IUPAR - Itaú Unibanco Participações S.A.
- CEO
- Milton Maluhy Filho
- Employees
- 99.6K
- Beta
- 0.20
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.57 ÷ $8.62) − 1 = +69.03% (DCF, example).