Reverse DCF
What growth does the market imply for CORDSCABLE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.1% 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
₹222
Historical Growth
6.3%
FCF Yield
11.47%
Price / FCF
8.7x
Plain English
To justify today's price of ₹221.91, CORDSCABLE.NS needs to grow its free cash flow at 1.1% per year for the next 10 years. That is 5.2% slower than its historical growth rate of 6.3%. 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 | 0.6% | ₹210 | -5.2% |
| Implied | 1.1% | ₹222 | +0.0% |
| Historical | 6.3% | ₹367 | +65.4% |
| GDP rate | 10.0% | ₹512 | +130.9% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.3% growth, the model values CORDSCABLE at ₹367, above today's ₹222.
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.