Reverse DCF
What growth does the market imply for GANDHAR?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
16.2% 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
₹158
Historical Growth
5.8%
FCF Yield
3.16%
Price / FCF
31.7x
Plain English
To justify today's price of ₹155.43, GANDHAR.NS needs to grow its free cash flow at 16.2% per year for the next 10 years. That is 10.4% faster than its historical growth rate of 5.8%. 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 | 5.8% | ₹54 | -65.5% |
| Half implied | 8.1% | ₹69 | -55.4% |
| GDP rate | 10.0% | ₹85 | -45.5% |
| Implied | 16.2% | ₹155 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.8% growth, the model values GANDHAR at ₹54, below today's ₹158.
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.