Reverse DCF
What growth does the market imply for INDIGRID?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.8% 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
₹140
Historical Growth
12.0%
FCF Yield
16.03%
Price / FCF
6.2x
Plain English
To justify today's price of ₹140.06, INDIGRID.NS needs to grow its free cash flow at 4.8% per year for the next 10 years. That is 7.2% slower than its historical growth rate of 12.0%. 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 | 2.4% | ₹83 | -40.7% |
| Implied | 4.8% | ₹140 | +0.0% |
| GDP rate | 10.0% | ₹312 | +122.8% |
| Historical | 12.0% | ₹399 | +184.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 12.0% growth, the model values INDIGRID at ₹399, above today's ₹140.
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.