Reverse DCF
What growth does the market imply for IGIL?
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
₹369
Historical Growth
14.8%
FCF Yield
2.80%
Price / FCF
35.7x
Plain English
To justify today's price of ₹369.25, IGIL.NS needs to grow its free cash flow at 19.0% per year for the next 10 years. That is 4.3% faster than its historical growth rate of 14.8%. 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% | ₹183 | -50.6% |
| GDP rate | 10.0% | ₹189 | -48.8% |
| Historical | 14.8% | ₹269 | -27.2% |
| Implied | 19.0% | ₹369 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 14.8% growth, the model values IGIL at ₹269, below today's ₹369.
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.