Reverse DCF
What growth does the market imply for GANDHITUBE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
7.3% 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
₹825
Historical Growth
6.2%
FCF Yield
5.31%
Price / FCF
18.8x
Plain English
To justify today's price of ₹824.70, GANDHITUBE.NS needs to grow its free cash flow at 7.3% per year for the next 10 years. That is 1.1% faster than its historical growth rate of 6.2%. 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 |
|---|---|---|---|
| Half implied | 3.6% | ₹631 | -23.5% |
| Historical | 6.2% | ₹765 | -7.3% |
| Implied | 7.3% | ₹825 | +0.0% |
| GDP rate | 10.0% | ₹1,022 | +23.9% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.2% growth, the model values GANDHITUBE at ₹765, below today's ₹825.
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.