The Discounted Cash Flow (DCF) valuation of ITC Ltd (ITC.NS) is 213.64 INR. With the latest stock price at 417.40 INR, the upside of ITC Ltd based on DCF is -48.8%.
Based on the latest price of 417.40 INR and our DCF valuation, ITC Ltd (ITC.NS) is a sell. selling ITC.NS stocks now will result in a potential gain of 48.8%.
| Range | Selected | |
| WACC / Discount Rate | 12.6% - 15.8% | 14.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 178.58 - 270.38 | 213.64 |
| Upside | -57.2% - -35.2% | -48.8% |