As of 2025-07-06, the Intrinsic Value of ITI Ltd (ITI.NS) is 33.47 INR. This ITI.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 326.90 INR, the upside of ITI Ltd is -89.80%.
The range of the Intrinsic Value is 22.38 - 76.50 INR
Based on its market price of 326.90 INR and our intrinsic valuation, ITI Ltd (ITI.NS) is overvalued by 89.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23.03) - (13.47) | (19.53) | -106.0% |
| DCF (Growth 10y) | (13.62) - 2.11 | (7.75) | -102.4% |
| DCF (EBITDA 5y) | 22.38 - 76.50 | 33.47 | -89.8% |
| DCF (EBITDA 10y) | 14.57 - 68.36 | 27.45 | -91.6% |
| Fair Value | -55.91 - -55.91 | -55.91 | -117.10% |
| P/E | (58.37) - (63.65) | (64.47) | -119.7% |
| EV/EBITDA | (7.03) - 46.45 | 13.91 | -95.7% |
| EPV | (4.46) - (2.53) | (3.50) | -101.1% |
| DDM - Stable | (10.28) - (21.90) | (16.09) | -104.9% |
| DDM - Multi | 11.96 - 20.86 | 15.30 | -95.3% |
| Market Cap (mil) | 314,114.94 |
| Beta | 1.63 |
| Outstanding shares (mil) | 960.89 |
| Enterprise Value (mil) | 324,701.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.21% |
| Cost of Debt | 9.93% |
| WACC | 15.79% |