Reverse DCF
What growth does the market imply for ENERGYDEV?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-4.2% 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
₹17
Historical Growth
11.2%
FCF Yield
33.18%
Price / FCF
3.0x
Plain English
To justify today's price of ₹16.58, ENERGYDEV.NS needs to grow its free cash flow at -4.2% per year for the next 10 years. That is 15.5% slower than its historical growth rate of 11.2%. 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 | -4.2% | ₹17 | +0.0% |
| Half implied | -2.1% | ₹24 | +43.9% |
| GDP rate | 10.0% | ₹100 | +505.0% |
| Historical | 11.2% | ₹113 | +582.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 11.2% growth, the model values ENERGYDEV at ₹113, above today's ₹17.
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.