Reverse DCF
What growth does the market imply for ENDURANCE?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
12.2% 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
₹2,387
Historical Growth
16.0%
FCF Yield
3.47%
Price / FCF
28.9x
Plain English
To justify today's price of $2387.10, ENDURANCE.NS needs to grow its free cash flow at 12.2% per year for the next 10 years. That is 3.8% slower than its historical growth rate of 16.0%. 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 | 6.1% | ₹1,459 | -38.9% |
| GDP rate | 10.0% | ₹1,989 | -16.7% |
| Implied | 12.2% | ₹2,366 | -0.9% |
| Historical | 16.0% | ₹3,196 | +33.9% |
At Historical Growth Rate
It would take 7 years for ENDURANCE to organically grow into today's price assuming its historical FCF growth of 16.0%.
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.