Reverse DCF
What growth does the market imply for GANDHITUBE?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
10.8% 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
₹875
Historical Growth
4.1%
FCF Yield
4.07%
Price / FCF
24.6x
Plain English
To justify today's price of $874.95, GANDHITUBE.NS needs to grow its free cash flow at 10.8% per year for the next 10 years. That is 6.6% faster than its historical growth rate of 4.1%. 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 | 4.1% | ₹531 | -39.3% |
| Half implied | 5.4% | ₹584 | -33.3% |
| GDP rate | 10.0% | ₹829 | -5.2% |
| Implied | 10.8% | ₹880 | +0.6% |
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.