Reverse DCF
What growth does the market imply for DEEPAKNTR?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
12.9% 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
₹1,520
Historical Growth
12.5%
FCF Yield
2.85%
Price / FCF
35.1x
Plain English
To justify today's price of $1520.20, DEEPAKNTR.NS needs to grow its free cash flow at 12.9% per year for the next 10 years. That is 0.3% faster than its historical growth rate of 12.5%. 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 | 6.4% | ₹865 | -43.1% |
| GDP rate | 10.0% | ₹1,178 | -22.5% |
| Historical | 12.5% | ₹1,464 | -3.7% |
| Implied | 12.9% | ₹1,507 | -0.9% |
At Historical Growth Rate
It would take 11 years for DEEPAKNTR to organically grow into today's price assuming its historical FCF growth of 12.5%.
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.