The Discounted Cash Flow (DCF) valuation of ITC Ltd (ITC.NS) is 220.88 INR. With the latest stock price at 412.00 INR, the upside of ITC Ltd based on DCF is -46.4%.
Based on the latest price of 412.00 INR and our DCF valuation, ITC Ltd (ITC.NS) is a sell. selling ITC.NS stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 12.5% - 15.2% | 13.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 186.09 - 276.00 | 220.88 |
| Upside | -54.8% - -33.0% | -46.4% |