Reverse DCF
What growth does the market imply for FILATEX?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
18.2% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹49
Historical Growth
-1.7%
FCF Yield
2.43%
Price / FCF
41.2x
Plain English
To justify today's price of ₹49.26, FILATEX.NS needs to grow its free cash flow at 18.2% per year for the next 10 years. That is 19.9% faster than its historical growth rate of -1.7%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -1.7% | ₹8 | -83.3% |
| Half implied | 9.1% | ₹23 | -54.1% |
| GDP rate | 10.0% | ₹24 | -50.3% |
| Implied | 18.2% | ₹49 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -1.7% growth, the model values FILATEX at ₹8, below today's ₹49.
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.