Reverse DCF
What growth does the market imply for DLF?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
21.3% 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 16.4%. High execution risk.
Current Price
₹587
Historical Growth
16.4%
FCF Yield
1.38%
Price / FCF
72.6x
Plain English
To justify today's price of ₹587.05, DLF.NS needs to grow its free cash flow at 21.3% per year for the next 10 years. That is 4.9% faster than its historical growth rate of 16.4%. At its historical growth rate, the stock would take 16 years to justify today's price. The market is effectively paying for a perfect future.
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% | ₹245 | -58.3% |
| Half implied | 10.7% | ₹257 | -56.1% |
| Historical | 16.4% | ₹403 | -31.4% |
| Implied | 21.3% | ₹587 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 16.4% growth, the model values DLF at ₹403, below today's ₹587.
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.