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
-7.9% 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
₹126
Historical Growth
6.8%
FCF Yield
15.71%
Price / FCF
6.4x
Plain English
To justify today's price of $125.89, GANGESSECU.NS needs to grow its free cash flow at -7.9% per year for the next 10 years. That is 14.7% slower than its historical growth rate of 6.8%. 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 | -7.9% | ₹126 | +0.5% |
| Half implied | -3.9% | ₹165 | +31.3% |
| Historical | 6.8% | ₹364 | +189.0% |
| GDP rate | 10.0% | ₹463 | +267.5% |
At Historical Growth Rate
It would take 3 years for GANGESSECU to organically grow into today's price assuming its historical FCF growth of 6.8%.
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.