The Discounted Cash Flow (DCF) valuation of ITC Ltd (ITC.NS) is 225.20 INR. With the latest stock price at 407.35 INR, the upside of ITC Ltd based on DCF is -44.7%.
Based on the latest price of 407.35 INR and our DCF valuation, ITC Ltd (ITC.NS) is a sell. selling ITC.NS stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 12.2% - 15.0% | 13.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 188.78 - 283.67 | 225.20 |
| Upside | -53.7% - -30.4% | -44.7% |