Reverse DCF
What growth does the market imply for GOKUL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
12.7% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹41
Historical Growth
14.3%
FCF Yield
6.32%
Price / FCF
15.8x
Plain English
To justify today's price of ₹40.66, GOKUL.NS needs to grow its free cash flow at 12.7% per year for the next 10 years. That is 1.6% slower than its historical growth rate of 14.3%. 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 | 6.4% | ₹12 | -69.8% |
| GDP rate | 10.0% | ₹27 | -34.1% |
| Implied | 12.7% | ₹41 | +0.0% |
| Historical | 14.3% | ₹50 | +23.4% |
At Historical Growth Rate
DCF horizon: 10 years. At 14.3% growth, the model values GOKUL at ₹50, above today's ₹41.
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.