ITC Intrinsic Value
ITC Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹196.32 | ₹157.06 - ₹235.58 | -42.7% | EPS: ₹16.36, Sector P/E: 12x |
| Book Value Method | asset | ₹562.73 | ₹506.46 - ₹619.00 | +64.3% | Book Value/Share: ₹562.73, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹512.41 | ₹461.17 - ₹563.65 | +49.6% | Revenue/Share: ₹640.51, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹684.90 | ₹616.41 - ₹753.39 | +100.0% | EBITDA: ₹28900.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹856.12 | ₹684.90 - ₹1027.34 | +150.0% | CF Growth: 8.9%, Discount: 15% |
| PEG Ratio Method | growth | ₹104.70 | ₹94.23 - ₹115.17 | -69.4% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹134.81 | ₹121.33 - ₹148.29 | -60.6% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹684.90 | ₹616.41 - ₹753.39 | +100.0% | ROE: 29.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹455.13 | ₹409.62 - ₹500.64 | +32.9% | EPS: ₹16.36, BVPS: ₹562.73 |
| Dividend Yield Method | dividend | ₹410.00 | ₹369.00 - ₹451.00 | +19.7% | DPS: ₹14.35, Target Yield: 3.5% |
Want to compare with current market value? Check ITC share price latest .
Valuation Comparison Chart
ITC Intrinsic Value Analysis
What is the intrinsic value of ITC?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of ITC (ITC) is ₹512.41 (median value). With the current market price of ₹342.45, this represents a +49.6% variance from our estimated fair value.
The valuation range spans from ₹104.70 to ₹856.12, indicating ₹104.70 - ₹856.12.
Is ITC undervalued or overvalued?
Based on our multi-method analysis, ITC (ITC) appears to be trading below calculated value by approximately 49.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 13.07 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.25 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 29.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 34.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.91x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for ITC
Additional stock information and data for ITC
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹17,627 Cr | ₹17,345 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹17,179 Cr | ₹17,179 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹18,878 Cr | ₹16,012 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹15,776 Cr | ₹14,657 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹12,527 Cr | ₹12,527 Cr | Positive Free Cash Flow | 8/10 |