Reverse DCF
What growth does the market imply for GODFRYPHLP?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
9.6% 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
₹2,235
Historical Growth
11.9%
FCF Yield
3.57%
Price / FCF
28.0x
Plain English
To justify today's price of ₹2234.60, GODFRYPHLP.NS needs to grow its free cash flow at 9.6% per year for the next 10 years. That is 2.4% slower than its historical growth rate of 11.9%. 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 |
|---|---|---|---|
| Half implied | 4.8% | ₹1,526 | -31.7% |
| Implied | 9.6% | ₹2,235 | +0.0% |
| GDP rate | 10.0% | ₹2,323 | +4.0% |
| Historical | 11.9% | ₹2,708 | +21.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 11.9% growth, the model values GODFRYPHLP at ₹2,708, above today's ₹2,235.
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.