Reverse DCF
What growth does the market imply for ELECTHERM?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-2.0% 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
₹775
Historical Growth
-0.2%
FCF Yield
24.26%
Price / FCF
4.1x
Plain English
To justify today's price of $775.05, ELECTHERM.NS needs to grow its free cash flow at -2.0% per year for the next 10 years. That is 1.7% slower than its historical growth rate of -0.2%. 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 |
|---|---|---|---|
| Implied | -2.0% | ₹777 | +0.2% |
| Half implied | -1.0% | ₹908 | +17.2% |
| Historical | -0.2% | ₹1,015 | +31.0% |
| GDP rate | 10.0% | ₹3,369 | +334.7% |
At Historical Growth Rate
It would take 3 years for ELECTHERM to organically grow into today's price assuming its historical FCF growth of -0.2%.
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.