Reverse DCF
What growth does the market imply for GVT%26D?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
29.6% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 18.0%. High execution risk.
Current Price
₹4,099
Historical Growth
18.0%
FCF Yield
0.74%
Price / FCF
135.9x
Plain English
To justify today's price of $4099.00, GVT&D.NS needs to grow its free cash flow at 29.6% per year for the next 10 years. That is 11.6% faster than its historical growth rate of 18.0%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹900 | -78.1% |
| Half implied | 14.8% | ₹1,311 | -68.0% |
| Historical | 18.0% | ₹1,686 | -58.9% |
| Implied | 29.6% | ₹4,110 | +0.3% |
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.