Reverse DCF
What growth does the market imply for ELECON?
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
₹407
Historical Growth
4.7%
FCF Yield
4.32%
Price / FCF
23.2x
Plain English
To justify today's price of $406.50, ELECON.NS needs to grow its free cash flow at 7.3% per year for the next 10 years. That is 2.6% faster than its historical growth rate of 4.7%. 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% | ₹304 | -25.1% |
| Historical | 4.7% | ₹331 | -18.7% |
| Implied | 7.3% | ₹408 | +0.4% |
| GDP rate | 10.0% | ₹509 | +25.2% |
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.