Reverse DCF
What growth does the market imply for GANGESSECU?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-8.6% 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
₹123
Historical Growth
-4.7%
FCF Yield
16.60%
Price / FCF
6.0x
Plain English
To justify today's price of ₹123.41, GANGESSECU.NS needs to grow its free cash flow at -8.6% per year for the next 10 years. That is 3.9% slower than its historical growth rate of -4.7%. 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 | -8.6% | ₹123 | +0.0% |
| Historical | -4.7% | ₹160 | +30.0% |
| Half implied | -4.3% | ₹165 | +33.8% |
| GDP rate | 10.0% | ₹477 | +286.7% |
At Historical Growth Rate
DCF horizon: 10 years. At -4.7% growth, the model values GANGESSECU at ₹160, above today's ₹123.
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.