Reverse DCF
What growth does the market imply for DYNPRO?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.3% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹232
Historical Growth
5.3%
FCF Yield
10.40%
Price / FCF
9.6x
Plain English
To justify today's price of ₹235.65, DYNPRO.NS needs to grow its free cash flow at 1.3% per year for the next 10 years. That is 4.0% slower than its historical growth rate of 5.3%. 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 | 0.6% | ₹223 | -5.4% |
| Implied | 1.3% | ₹236 | +0.0% |
| Historical | 5.3% | ₹341 | +44.8% |
| GDP rate | 10.0% | ₹512 | +117.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.3% growth, the model values DYNPRO at ₹341, above today's ₹232.
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.