We value Axis bank on an SOTP basis at INR 1556, comprising the core bank at 1.7x FY28 adjusted book value of INR 843(INR 1433 / share) plus INR 123 for the subsidiaries. With a CMP of INR 1310 and a target price of INR 1556, we arrive at an upside of 19%.