Reverse DCF
What growth does the market imply for BEL?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
18.9% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹412
Historical Growth
5.0%
FCF Yield
1.70%
Price / FCF
58.8x
Plain English
To justify today's price of ₹412.05, BEL.NS needs to grow its free cash flow at 18.9% per year for the next 10 years. That is 13.9% faster than its historical growth rate of 5.0%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 5.0% | ₹138 | -66.4% |
| Half implied | 9.4% | ₹197 | -52.2% |
| GDP rate | 10.0% | ₹206 | -50.0% |
| Implied | 18.9% | ₹412 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.0% growth, the model values BEL at ₹138, below today's ₹412.
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.