As of 2025-08-11, the Intrinsic Value of ITC Ltd (ITC.NS) is 221.31 INR. This ITC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 414.50 INR, the upside of ITC Ltd is -46.60%.
The range of the Intrinsic Value is 186.26 - 277.00 INR
Based on its market price of 414.50 INR and our intrinsic valuation, ITC Ltd (ITC.NS) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 186.26 - 277.00 | 221.31 | -46.6% |
| DCF (Growth 10y) | 215.17 - 308.47 | 251.70 | -39.3% |
| DCF (EBITDA 5y) | 238.68 - 403.94 | 325.49 | -21.5% |
| DCF (EBITDA 10y) | 251.43 - 407.66 | 328.35 | -20.8% |
| Fair Value | 577.92 - 577.92 | 577.92 | 39.43% |
| P/E | 296.40 - 739.12 | 439.77 | 6.1% |
| EV/EBITDA | 195.00 - 349.44 | 268.97 | -35.1% |
| EPV | 119.49 - 145.22 | 132.35 | -68.1% |
| DDM - Stable | 153.13 - 314.53 | 233.83 | -43.6% |
| DDM - Multi | 146.97 - 224.80 | 177.04 | -57.3% |
| Market Cap (mil) | 5,191,044.50 |
| Beta | 0.46 |
| Outstanding shares (mil) | 12,523.63 |
| Enterprise Value (mil) | 5,153,766.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.81% |
| Cost of Debt | 11.78% |
| WACC | 13.81% |