Reverse DCF
What growth does the market imply for GTPL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
7.3% 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
₹65
Historical Growth
9.0%
FCF Yield
8.68%
Price / FCF
11.5x
Plain English
To justify today's price of ₹65.04, GTPL.NS needs to grow its free cash flow at 7.3% per year for the next 10 years. That is 1.7% slower than its historical growth rate of 9.0%. 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 | 3.6% | ₹39 | -40.1% |
| Implied | 7.3% | ₹65 | +0.0% |
| Historical | 9.0% | ₹79 | +21.9% |
| GDP rate | 10.0% | ₹89 | +37.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 9.0% growth, the model values GTPL at ₹79, above today's ₹65.
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.