Reverse DCF
What growth does the market imply for ARROWGREEN?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
2.7% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹544
Historical Growth
18.0%
FCF Yield
7.41%
Price / FCF
13.5x
Plain English
To justify today's price of $543.65, ARROWGREEN.NS needs to grow its free cash flow at 2.7% per year for the next 10 years. That is 15.3% slower than its historical growth rate of 18.0%. 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 | 1.3% | ₹497 | -8.6% |
| Implied | 2.7% | ₹548 | +0.8% |
| GDP rate | 10.0% | ₹947 | +74.2% |
| Historical | 18.0% | ₹1,743 | +220.6% |
At Historical Growth Rate
It would take 3 years for ARROWGREEN to organically grow into today's price assuming its historical FCF growth of 18.0%.
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, Monte Carlo, 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.