As of 2025-07-07, the Intrinsic Value of ITL Industries Ltd (522183.BO) is 440.28 INR. This 522183.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 378.90 INR, the upside of ITL Industries Ltd is 16.20%.
The range of the Intrinsic Value is 367.60 - 548.11 INR
Based on its market price of 378.90 INR and our intrinsic valuation, ITL Industries Ltd (522183.BO) is undervalued by 16.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 367.60 - 548.11 | 440.28 | 16.2% |
| DCF (Growth 10y) | 520.81 - 753.87 | 615.56 | 62.5% |
| DCF (EBITDA 5y) | 700.71 - 1,149.48 | 924.70 | 144.0% |
| DCF (EBITDA 10y) | 761.28 - 1,241.21 | 988.88 | 161.0% |
| Fair Value | 478.14 - 478.14 | 478.14 | 26.19% |
| P/E | 676.87 - 1,058.49 | 842.52 | 122.4% |
| EV/EBITDA | 412.39 - 682.57 | 508.94 | 34.3% |
| EPV | 279.09 - 348.17 | 313.63 | -17.2% |
| DDM - Stable | 136.22 - 254.69 | 195.45 | -48.4% |
| DDM - Multi | 313.42 - 463.88 | 374.73 | -1.1% |
| Market Cap (mil) | 1,212.48 |
| Beta | 3.55 |
| Outstanding shares (mil) | 3.20 |
| Enterprise Value (mil) | 1,394.05 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.58% |
| Cost of Debt | 8.94% |
| WACC | 13.44% |