Reverse DCF
What growth does the market imply for DIXON?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
24.5% 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
₹11,225
Historical Growth
22.0%
FCF Yield
1.89%
Price / FCF
53.0x
Plain English
To justify today's price of $11225.00, DIXON.NS needs to grow its free cash flow at 24.5% per year for the next 10 years. That is 2.5% faster than its historical growth rate of 22.0%. 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% | ₹3,822 | -66.0% |
| Half implied | 12.2% | ₹4,519 | -59.7% |
| Historical | 22.0% | ₹9,359 | -16.6% |
| Implied | 24.5% | ₹11,256 | +0.3% |
At Historical Growth Rate
It would take 12 years for DIXON to organically grow into today's price assuming its historical FCF growth of 22.0%.
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.