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
7.3% 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
₹1,573
Historical Growth
14.7%
FCF Yield
4.17%
Price / FCF
24.0x
Plain English
To justify today's price of $1572.60, ECLERX.NS needs to grow its free cash flow at 7.3% per year for the next 10 years. That is 7.5% slower than its historical growth rate of 14.7%. 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 |
|---|---|---|---|
| Half implied | 3.6% | ₹1,176 | -25.2% |
| Implied | 7.3% | ₹1,564 | -0.5% |
| GDP rate | 10.0% | ₹1,941 | +23.4% |
| Historical | 14.7% | ₹2,825 | +79.6% |
At Historical Growth Rate
It would take 3 years for ECLERX to organically grow into today's price assuming its historical FCF growth of 14.7%.
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.