As of 2025-06-15, the Intrinsic Value of ITD Cementation India Ltd (ITDCEM.NS) is 386.10 INR. This ITDCEM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 769.85 INR, the upside of ITD Cementation India Ltd is -49.80%.
The range of the Intrinsic Value is 292.50 - 563.57 INR
Based on its market price of 769.85 INR and our intrinsic valuation, ITD Cementation India Ltd (ITDCEM.NS) is overvalued by 49.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 292.50 - 563.57 | 386.10 | -49.8% |
| DCF (Growth 10y) | 591.67 - 1,201.65 | 802.01 | 4.2% |
| DCF (EBITDA 5y) | 616.43 - 997.52 | 770.78 | 0.1% |
| DCF (EBITDA 10y) | 794.44 - 1,424.88 | 1,043.27 | 35.5% |
| Fair Value | 542.53 - 542.53 | 542.53 | -29.53% |
| P/E | 365.45 - 637.41 | 519.83 | -32.5% |
| EV/EBITDA | 306.99 - 743.45 | 529.04 | -31.3% |
| EPV | 251.88 - 363.21 | 307.54 | -60.1% |
| DDM - Stable | 102.74 - 233.24 | 167.99 | -78.2% |
| DDM - Multi | 349.89 - 648.50 | 457.60 | -40.6% |
| Market Cap (mil) | 132,252.53 |
| Beta | 0.32 |
| Outstanding shares (mil) | 171.79 |
| Enterprise Value (mil) | 134,781.83 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.08% |
| Cost of Debt | 20.87% |
| WACC | 15.09% |