The Discounted Cash Flow (DCF) valuation of ITC Ltd (ITC.NS) is 219.25 INR. With the latest stock price at 433.90 INR, the upside of ITC Ltd based on DCF is -49.5%.
Based on the latest price of 433.90 INR and our DCF valuation, ITC Ltd (ITC.NS) is a sell. selling ITC.NS stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 11.8% - 14.1% | 13.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 182.55 - 279.25 | 219.25 |
| Upside | -57.9% - -35.6% | -49.5% |