Reverse DCF
What growth does the market imply for GREENPLY?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.1% 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
₹247
Historical Growth
15.2%
FCF Yield
4.57%
Price / FCF
21.9x
Plain English
To justify today's price of $247.08, GREENPLY.NS needs to grow its free cash flow at 11.1% per year for the next 10 years. That is 4.1% slower than its historical growth rate of 15.2%. 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 | 5.6% | ₹146 | -41.0% |
| GDP rate | 10.0% | ₹221 | -10.4% |
| Implied | 11.1% | ₹245 | -0.8% |
| Historical | 15.2% | ₹351 | +41.9% |
At Historical Growth Rate
It would take 6 years for GREENPLY to organically grow into today's price assuming its historical FCF growth of 15.2%.
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.