Reverse DCF
What growth does the market imply for INDGN?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
15.5% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹488
Historical Growth
13.2%
FCF Yield
3.58%
Price / FCF
28.0x
Plain English
To justify today's price of $488.00, INDGN.NS needs to grow its free cash flow at 15.5% per year for the next 10 years. That is 2.4% faster than its historical growth rate of 13.2%. 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 | 7.8% | ₹278 | -43.0% |
| GDP rate | 10.0% | ₹327 | -33.1% |
| Historical | 13.2% | ₹410 | -15.9% |
| Implied | 15.5% | ₹487 | -0.1% |
At Historical Growth Rate
It would take 15 years for INDGN to organically grow into today's price assuming its historical FCF growth of 13.2%.
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.