
ITC Ltd
NSE:ITC

Intrinsic Value
The intrinsic value of one
ITC
stock under the Base Case scenario is
357.37
INR.
Compared to the current market price of 427.25 INR,
ITC Ltd
is
Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ITC Ltd
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
ITC Ltd
Balance Sheet Decomposition
ITC Ltd
Current Assets | 456.5B |
Cash & Short-Term Investments | 203.2B |
Receivables | 58.3B |
Other Current Assets | 194.9B |
Non-Current Assets | 484.2B |
Long-Term Investments | 164.8B |
PP&E | 271.2B |
Intangibles | 34.2B |
Other Non-Current Assets | 14B |
Free Cash Flow Analysis
ITC Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
ITC Ltd
Revenue
|
821.1B
INR
|
Cost of Revenue
|
-371.8B
INR
|
Gross Profit
|
449.3B
INR
|
Operating Expenses
|
-203.3B
INR
|
Operating Income
|
246B
INR
|
Other Expenses
|
-44.6B
INR
|
Net Income
|
201.4B
INR
|
ITC Profitability Score
Profitability Due Diligence
ITC Ltd's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Score
ITC Ltd's profitability score is 71/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
ITC
is 526.92 INR
with a low forecast of 429.25 INR and a high forecast of 606.9 INR.
Dividends
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?
The intrinsic value of one
ITC
stock under the Base Case scenario is
357.37
INR.
Compared to the current market price of 427.25 INR,
ITC Ltd
is
Overvalued by 16%.