ITI Limited

NSE
ITI
Stock
Yield per half year: +0.8784%
Dividend yield: 0%
Sector: Technology
Current price
321.55
Average price
109.47-65.95%

Price based on EPS
88.1-72.6%
Price according to DCF model (FCF)
232.74-27.62%
Discount price Net Income
115.92-63.95%
0/10
630.00630.00540.00540.00450.00450.00360.00360.00270.00270.00180.00180.00Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 88.1
Current price = 321.55 ₹ (difference = -72.6%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1.13
Current price = 321.55 ₹ (difference = -99.65%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 232.74
Current price = 321.55 ₹ (difference = -27.62%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription