Reverse DCF
What growth does the market imply for GOODYEAR?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.5% 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
₹785
Historical Growth
2.3%
FCF Yield
5.92%
Price / FCF
16.9x
Plain English
To justify today's price of $784.60, GOODYEAR.NS needs to grow its free cash flow at 4.5% per year for the next 10 years. That is 2.1% faster than its historical growth rate of 2.3%. 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 | 2.2% | ₹668 | -14.8% |
| Historical | 2.3% | ₹673 | -14.3% |
| Implied | 4.5% | ₹777 | -1.0% |
| GDP rate | 10.0% | ₹1,150 | +46.5% |
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, Monte Carlo, 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.