Reverse DCF
What growth does the market imply for INCREDIBLE?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-10.3% 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
₹35
Historical Growth
-3.8%
FCF Yield
19.27%
Price / FCF
5.2x
Plain English
To justify today's price of $34.78, INCREDIBLE.NS needs to grow its free cash flow at -10.3% per year for the next 10 years. That is 6.6% slower than its historical growth rate of -3.8%. 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 |
|---|---|---|---|
| Implied | -10.3% | ₹35 | -0.7% |
| Half implied | -5.2% | ₹49 | +42.2% |
| Historical | -3.8% | ₹55 | +57.2% |
| GDP rate | 10.0% | ₹155 | +345.0% |
At Historical Growth Rate
It would take 3 years for INCREDIBLE to organically grow into today's price assuming its historical FCF growth of -3.8%.
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.