As of 2025-05-22, the Intrinsic Value of India Tourism Development Corp Ltd (ITDC.NS) is 57.23 INR. This ITDC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 602.90 INR, the upside of India Tourism Development Corp Ltd is -90.50%.
The range of the Intrinsic Value is 42.66 - 80.41 INR
Based on its market price of 602.90 INR and our intrinsic valuation, India Tourism Development Corp Ltd (ITDC.NS) is overvalued by 90.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.66 - 80.41 | 57.23 | -90.5% |
| DCF (Growth 10y) | 64.14 - 110.37 | 82.19 | -86.4% |
| DCF (EBITDA 5y) | 199.67 - 273.14 | 248.86 | -58.7% |
| DCF (EBITDA 10y) | 174.19 - 267.05 | 227.17 | -62.3% |
| Fair Value | 210.23 - 210.23 | 210.23 | -65.13% |
| P/E | 274.14 - 472.77 | 368.01 | -39.0% |
| EV/EBITDA | 193.52 - 250.35 | 226.62 | -62.4% |
| EPV | (4.36) - 2.56 | (0.90) | -100.1% |
| DDM - Stable | 39.06 - 80.32 | 59.69 | -90.1% |
| DDM - Multi | 67.52 - 105.85 | 82.29 | -86.4% |
| Market Cap (mil) | 51,710.73 |
| Beta | 1.70 |
| Outstanding shares (mil) | 85.77 |
| Enterprise Value (mil) | 54,430.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.25% |
| Cost of Debt | 5.00% |
| WACC | 16.24% |