Reverse DCF
What growth does the market imply for ECLERX?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.2% 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
₹1,443
Historical Growth
-1.7%
FCF Yield
4.55%
Price / FCF
22.0x
Plain English
To justify today's price of ₹1442.70, ECLERX.NS needs to grow its free cash flow at 6.2% per year for the next 10 years. That is 7.9% faster than its historical growth rate of -1.7%. 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 |
|---|---|---|---|
| Historical | -1.7% | ₹781 | -45.9% |
| Half implied | 3.1% | ₹1,129 | -21.7% |
| Implied | 6.2% | ₹1,443 | +0.0% |
| GDP rate | 10.0% | ₹1,941 | +34.6% |
At Historical Growth Rate
DCF horizon: 10 years. At -1.7% growth, the model values ECLERX at ₹781, below today's ₹1,443.
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.