Reverse DCF
What growth does the market imply for GPPL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
15.0% 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
₹156
Historical Growth
14.9%
FCF Yield
2.91%
Price / FCF
34.3x
Plain English
To justify today's price of ₹156.17, GPPL.NS needs to grow its free cash flow at 15.0% per year for the next 10 years. That is 0.1% faster than its historical growth rate of 14.9%. 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 | 7.5% | ₹87 | -44.5% |
| GDP rate | 10.0% | ₹105 | -32.7% |
| Historical | 14.9% | ₹154 | -1.7% |
| Implied | 15.0% | ₹156 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 14.9% growth, the model values GPPL at ₹154, below today's ₹156.
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.