Reverse DCF
What growth does the market imply for CPEDU?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
20.4% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹192
Historical Growth
18.0%
FCF Yield
1.91%
Price / FCF
52.4x
Plain English
To justify today's price of $191.89, CPEDU.NS needs to grow its free cash flow at 20.4% per year for the next 10 years. That is 2.4% faster 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 |
|---|---|---|---|
| GDP rate | 10.0% | ₹87 | -54.6% |
| Half implied | 10.2% | ₹89 | -53.8% |
| Historical | 18.0% | ₹160 | -16.9% |
| Implied | 20.4% | ₹192 | +0.0% |
At Historical Growth Rate
It would take 13 years for CPEDU 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.