Reverse DCF
What growth does the market imply for ICDSLTD?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
22.0% 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 2.0%. High execution risk.
Current Price
₹42
Historical Growth
2.0%
FCF Yield
1.74%
Price / FCF
57.6x
Plain English
To justify today's price of ₹42.13, ICDSLTD.NS needs to grow its free cash flow at 22.0% per year for the next 10 years. That is 20.0% faster than its historical growth rate of 2.0%. 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 |
|---|---|---|---|
| Historical | 2.0% | ₹9 | -78.6% |
| GDP rate | 10.0% | ₹17 | -60.2% |
| Half implied | 11.0% | ₹18 | -57.0% |
| Implied | 22.0% | ₹42 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.0% growth, the model values ICDSLTD at ₹9, below today's ₹42.
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.