As of 2025-08-04, the Intrinsic Value of Industrial Investment Trust Ltd (IITL.NS) is 37.52 INR. This IITL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 158.50 INR, the upside of Industrial Investment Trust Ltd is -76.30%.
The range of the Intrinsic Value is 28.36 - 57.84 INR
Based on its market price of 158.50 INR and our intrinsic valuation, Industrial Investment Trust Ltd (IITL.NS) is overvalued by 76.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.36 - 57.84 | 37.52 | -76.3% |
| DCF (Growth 10y) | 29.82 - 56.67 | 38.27 | -75.9% |
| DCF (EBITDA 5y) | 34.41 - 60.23 | 39.91 | -74.8% |
| DCF (EBITDA 10y) | 34.02 - 58.43 | 39.99 | -74.8% |
| Fair Value | 44.40 - 44.40 | 44.40 | -71.99% |
| P/E | 20.39 - 41.05 | 30.78 | -80.6% |
| EV/EBITDA | 27.28 - 66.99 | 38.78 | -75.5% |
| EPV | 68.01 - 89.22 | 78.61 | -50.4% |
| DDM - Stable | 7.86 - 20.02 | 13.94 | -91.2% |
| DDM - Multi | 9.28 - 19.96 | 12.84 | -91.9% |
| Market Cap (mil) | 3,574.18 |
| Beta | 0.21 |
| Outstanding shares (mil) | 22.55 |
| Enterprise Value (mil) | 3,575.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.90% |
| Cost of Debt | 5.00% |
| WACC | 10.27% |