Reverse DCF
What growth does the market imply for ABBOTINDIA?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.1% implied annual FCF growth
The market's growth assumption looks achievable for a quality business. This is within normal range — the stock is not pricing in heroic execution.
Current Price
₹26,255
Historical Growth
8.6%
FCF Yield
2.29%
Price / FCF
43.6x
Plain English
To justify today's price of ₹26255.00, ABBOTINDIA.NS needs to grow its free cash flow at 11.1% per year for the next 10 years. That is 2.5% faster than its historical growth rate of 8.6%. This looks achievable — the market is not pricing in heroic assumptions. There may be genuine upside if the company executes.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Half implied | 5.6% | ₹16,385 | -37.6% |
| Historical | 8.6% | ₹21,126 | -19.5% |
| GDP rate | 10.0% | ₹23,733 | -9.6% |
| Implied | 11.1% | ₹26,255 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.6% growth, the model values ABBOTINDIA at ₹21,126, below today's ₹26,255.
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, reverse DCF, and more.
Run Full Analysis →This is an analytical tool, not investment advice. Implied growth is a mathematical inversion of the DCF model and depends on WACC and terminal growth assumptions. YieldIQ is not registered with SEBI as an investment adviser.