The Discounted Cash Flow (DCF) valuation of ITC Ltd (ITC.NS) is 215.62 INR. With the latest stock price at 422.10 INR, the upside of ITC Ltd based on DCF is -48.9%.
Based on the latest price of 422.10 INR and our DCF valuation, ITC Ltd (ITC.NS) is a sell. selling ITC.NS stocks now will result in a potential gain of 48.9%.
| Range | Selected | |
| WACC / Discount Rate | 12.8% - 15.4% | 14.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 183.52 - 265.12 | 215.62 |
| Upside | -56.5% - -37.2% | -48.9% |