Reverse DCF
What growth does the market imply for GILLETTE?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.9% 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
₹7,723
Historical Growth
2.5%
FCF Yield
1.54%
Price / FCF
64.9x
Plain English
To justify today's price of ₹7722.50, GILLETTE.NS needs to grow its free cash flow at 19.9% per year for the next 10 years. That is 17.4% faster than its historical growth rate of 2.5%. 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 | 2.5% | ₹2,045 | -73.5% |
| Half implied | 10.0% | ₹3,601 | -53.4% |
| GDP rate | 10.0% | ₹3,611 | -53.2% |
| Implied | 19.9% | ₹7,723 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.5% growth, the model values GILLETTE at ₹2,045, below today's ₹7,723.
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.