ITC Ltd
NSE:ITC

Watchlist Manager
ITC Ltd Logo
ITC Ltd
NSE:ITC
Watchlist
Price: 399.8 INR -0.47% Market Closed
Market Cap: 5T INR

Relative Value

The Relative Value of one ITC stock under the Base Case scenario is 448.42 INR. Compared to the current market price of 399.8 INR, ITC Ltd is Undervalued by 11%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ITC Relative Value
Base Case
448.42 INR
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
12
Median 3Y
6.9
Median 5Y
6
Industry
2.1
Forward
6.3
vs History
96
vs Industry
19
Median 3Y
26
Median 5Y
22.2
Industry
15.9
Forward
23.7
vs History
50
vs Industry
4
Median 3Y
29.7
Median 5Y
28
Industry
14.2
vs History
52
vs Industry
2
Median 3Y
34.3
Median 5Y
32.1
Industry
15.4
vs History
49
vs Industry
4
Median 3Y
7.4
Median 5Y
7.1
Industry
2.2
vs History
52
vs Industry
9
Median 3Y
6.6
Median 5Y
5.7
Industry
2
Forward
6
vs History
52
vs Industry
22
Median 3Y
12.3
Median 5Y
10.9
Industry
5.7
vs History
50
vs Industry
11
Median 3Y
19.6
Median 5Y
18.3
Industry
10.5
Forward
17.9
vs History
50
vs Industry
14
Median 3Y
21.1
Median 5Y
19.7
Industry
11.5
Forward
18.8
vs History
49
vs Industry
4
Median 3Y
28.4
Median 5Y
26.9
Industry
14.7
vs History
52
vs Industry
7
Median 3Y
32.9
Median 5Y
30.8
Industry
16.7
vs History
52
vs Industry
4
Median 3Y
8.1
Median 5Y
7.4
Industry
1.9

Multiples Across Competitors

ITC Competitors Multiples
ITC Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
ITC Ltd
NSE:ITC
5T INR 5.9 14.3 18.2 19.5
US
Philip Morris International Inc
NYSE:PM
248B USD 6.2 28.8 16.5 18.5
UK
British American Tobacco PLC
LSE:BATS
94.2B GBP 3.7 30.5 19.4 34
US
Altria Group Inc
NYSE:MO
100.3B USD 4.3 11.3 9.7 9.9
JP
Japan Tobacco Inc
TSE:2914
10.3T JPY 3 41.5 17.4 25.3
UK
Imperial Brands PLC
LSE:IMB
25.7B GBP 0.8 12.4 7.5 9.2
SE
Swedish Match AB
F:SWMC
15.2B EUR 7.9 26.1 20.4 20.4
KR
KT&G Corp
KRX:033780
15.7T KRW 2.5 16.2 9.9 12
CN
Smoore International Holdings Ltd
HKEX:6969
74.6B HKD 5.3 60.7 35.2 35.2
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
85.5T IDR 0.8 14.4 9.5 9.5
IN
Godfrey Phillips India Ltd
NSE:GODFRYPHLP
437.2B INR 6.1 34.8 31.6 34.5