Reverse DCF
What growth does the market imply for ELECON?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.1% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹560
Historical Growth
10.7%
FCF Yield
3.13%
Price / FCF
31.9x
Plain English
To justify today's price of ₹560.35, ELECON.NS needs to grow its free cash flow at 11.1% per year for the next 10 years. That is 0.4% faster than its historical growth rate of 10.7%. 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 | 5.6% | ₹356 | -36.5% |
| GDP rate | 10.0% | ₹509 | -9.2% |
| Historical | 10.7% | ₹539 | -3.9% |
| Implied | 11.1% | ₹560 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 10.7% growth, the model values ELECON at ₹539, below today's ₹560.
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.