Reverse DCF
What growth does the market imply for GREENPLY?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.0% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹295
Historical Growth
13.3%
FCF Yield
2.43%
Price / FCF
41.1x
Plain English
To justify today's price of ₹295.26, GREENPLY.NS needs to grow its free cash flow at 19.0% per year for the next 10 years. That is 5.7% faster than its historical growth rate of 13.3%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Half implied | 9.5% | ₹122 | -58.7% |
| GDP rate | 10.0% | ₹128 | -56.7% |
| Historical | 13.3% | ₹177 | -40.1% |
| Implied | 19.0% | ₹295 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 13.3% growth, the model values GREENPLY at ₹177, below today's ₹295.
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.