Reverse DCF
What growth does the market imply for GILLANDERS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
27.0% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at -2.1%. High execution risk.
Current Price
₹87
Historical Growth
-2.1%
FCF Yield
2.03%
Price / FCF
49.2x
Plain English
To justify today's price of ₹87.01, GILLANDERS.NS needs to grow its free cash flow at 27.0% per year for the next 10 years. That is 29.1% faster than its historical growth rate of -2.1%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -2.1% | ₹0 | -100.0% |
| GDP rate | 10.0% | ₹0 | -100.0% |
| Half implied | 13.5% | ₹0 | -100.0% |
| Implied | 27.0% | ₹87 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -2.1% growth, the model values GILLANDERS at ₹0, below today's ₹87.
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.