ITC Ltd
NSE:ITC

Watchlist Manager
ITC Ltd Logo
ITC Ltd
NSE:ITC
Watchlist
Price: 412.55 INR -0.19% Market Closed
Market Cap: 5.2T INR

Intrinsic Value

The intrinsic value of one ITC stock under the Base Case scenario is 387.78 INR. Compared to the current market price of 412.55 INR, ITC Ltd is Overvalued by 6%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ITC Intrinsic Value
387.78 INR
Overvaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare ITC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Tightening regulations and higher taxes on tobacco products could squeeze margins in ITC’s core cigarettes business, which still generates a significant proportion of the company’s profits.

Bull Theses

ITC’s dominant market share in the high-margin Indian cigarette space provides a reliable cash flow base to fund expansion and buffer near-term regulatory shocks.

Show More Less
How do you feel about ITC?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about ITC Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
ITC Ltd

Current Assets 438.9B
Cash & Short-Term Investments 219.6B
Receivables 47.3B
Other Current Assets 172.1B
Non-Current Assets 442B
Long-Term Investments 203.1B
PP&E 191B
Intangibles 36.2B
Other Non-Current Assets 11.6B
Efficiency

Free Cash Flow Analysis
ITC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
ITC Ltd

Revenue
816.1B INR
Cost of Revenue
-382.7B INR
Gross Profit
433.4B INR
Operating Expenses
-190.1B INR
Operating Income
243.3B INR
Other Expenses
104.1B INR
Net Income
347.5B INR
Fundamental Scores

ITC Profitability Score
Profitability Due Diligence

ITC Ltd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional ROE
Exceptional 3Y Average ROE
Exceptional ROIC
72/100
Profitability
Score

ITC Ltd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

ITC Solvency Score
Solvency Due Diligence

ITC Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
97/100
Solvency
Score

ITC Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ITC Price Targets Summary
ITC Ltd

Wall Street analysts forecast ITC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ITC is 508.7 INR with a low forecast of 429.25 INR and a high forecast of 595.35 INR.

Lowest
Price Target
429.25 INR
4% Upside
Average
Price Target
508.7 INR
23% Upside
Highest
Price Target
595.35 INR
44% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ITC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

ITC Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one ITC stock?

The intrinsic value of one ITC stock under the Base Case scenario is 387.78 INR.

Is ITC stock undervalued or overvalued?

Compared to the current market price of 412.55 INR, ITC Ltd is Overvalued by 6%.

Back to Top