Reverse DCF
What growth does the market imply for FILATEX?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-4.3% 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
₹44
Historical Growth
0.9%
FCF Yield
13.22%
Price / FCF
7.6x
Plain English
To justify today's price of $44.26, FILATEX.NS needs to grow its free cash flow at -4.3% per year for the next 10 years. That is 5.3% slower than its historical growth rate of 0.9%. 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 | -4.3% | ₹44 | -0.8% |
| Half implied | -2.2% | ₹52 | +16.9% |
| Historical | 0.9% | ₹66 | +48.4% |
| GDP rate | 10.0% | ₹133 | +201.1% |
At Historical Growth Rate
It would take 3 years for FILATEX to organically grow into today's price assuming its historical FCF growth of 0.9%.
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.