Reverse DCF
What growth does the market imply for DEEPINDS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
29.4% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 18.0%. High execution risk.
Current Price
₹511
Historical Growth
18.0%
FCF Yield
1.03%
Price / FCF
97.2x
Plain English
To justify today's price of ₹511.00, DEEPINDS.NS needs to grow its free cash flow at 29.4% per year for the next 10 years. That is 11.4% faster than its historical growth rate of 18.0%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
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% | ₹93 | -81.8% |
| Half implied | 14.7% | ₹146 | -71.4% |
| Historical | 18.0% | ₹197 | -61.5% |
| Implied | 29.4% | ₹511 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values DEEPINDS at ₹197, below today's ₹511.
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.