Reverse DCF
What growth does the market imply for ENIL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-1.9% 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
₹110
Historical Growth
3.3%
FCF Yield
13.16%
Price / FCF
7.6x
Plain English
To justify today's price of ₹109.92, ENIL.NS needs to grow its free cash flow at -1.9% per year for the next 10 years. That is 5.2% slower than its historical growth rate of 3.3%. 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 | -1.9% | ₹110 | +0.0% |
| Half implied | -0.9% | ₹119 | +8.5% |
| Historical | 3.3% | ₹174 | +58.4% |
| GDP rate | 10.0% | ₹308 | +180.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 3.3% growth, the model values ENIL at ₹174, above today's ₹110.
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.