Reverse DCF
What growth does the market imply for INDIGO?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
17.5% 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
₹4,900
Historical Growth
8.1%
FCF Yield
3.01%
Price / FCF
33.3x
Plain English
To justify today's price of ₹4900.00, INDIGO.NS needs to grow its free cash flow at 17.5% per year for the next 10 years. That is 9.4% faster than its historical growth rate of 8.1%. 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 |
|---|---|---|---|
| Historical | 8.1% | ₹1,335 | -72.8% |
| Half implied | 8.7% | ₹1,500 | -69.4% |
| GDP rate | 10.0% | ₹1,864 | -62.0% |
| Implied | 17.5% | ₹4,900 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.1% growth, the model values INDIGO at ₹1,335, below today's ₹4,900.
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.