Reverse DCF
What growth does the market imply for GNA?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
14.5% 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
₹376
Historical Growth
-3.7%
FCF Yield
3.46%
Price / FCF
28.9x
Plain English
To justify today's price of ₹375.85, GNA.NS needs to grow its free cash flow at 14.5% per year for the next 10 years. That is 18.2% faster than its historical growth rate of -3.7%. 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 | -3.7% | ₹58 | -84.6% |
| Half implied | 7.2% | ₹194 | -48.5% |
| GDP rate | 10.0% | ₹251 | -33.1% |
| Implied | 14.5% | ₹376 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -3.7% growth, the model values GNA at ₹58, below today's ₹376.
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.