As of 2025-06-18, the Intrinsic Value of ITC Ltd (ITC.NS) is 213.64 INR. This ITC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 417.40 INR, the upside of ITC Ltd is -48.80%.
The range of the Intrinsic Value is 178.58 - 270.38 INR
Based on its market price of 417.40 INR and our intrinsic valuation, ITC Ltd (ITC.NS) is overvalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 178.58 - 270.38 | 213.64 | -48.8% |
| DCF (Growth 10y) | 205.80 - 300.98 | 242.67 | -41.9% |
| DCF (EBITDA 5y) | 250.15 - 416.05 | 330.74 | -20.8% |
| DCF (EBITDA 10y) | 254.17 - 413.85 | 327.42 | -21.6% |
| Fair Value | 578.36 - 578.36 | 578.36 | 38.56% |
| P/E | 300.99 - 823.54 | 468.61 | 12.3% |
| EV/EBITDA | 215.57 - 366.42 | 275.64 | -34.0% |
| EPV | 115.33 - 143.01 | 129.17 | -69.1% |
| DDM - Stable | 146.60 - 306.80 | 226.70 | -45.7% |
| DDM - Multi | 140.16 - 218.98 | 170.27 | -59.2% |
| Market Cap (mil) | 5,223,385.50 |
| Beta | 0.54 |
| Outstanding shares (mil) | 12,514.10 |
| Enterprise Value (mil) | 5,186,107.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.20% |
| Cost of Debt | 11.78% |
| WACC | 14.20% |