Reverse DCF
What growth does the market imply for INDOTECH?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
31.5% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 20.0%. High execution risk.
Current Price
₹2,621
Historical Growth
20.0%
FCF Yield
0.82%
Price / FCF
122.0x
Plain English
To justify today's price of ₹2621.00, INDOTECH.NS needs to grow its free cash flow at 31.5% per year for the next 10 years. That is 11.5% faster than its historical growth rate of 20.0%. At its historical growth rate, the stock would take 20 years to justify today's price. The market is effectively paying for a perfect future.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹554 | -78.9% |
| Half implied | 15.8% | ₹832 | -68.2% |
| Historical | 20.0% | ₹1,131 | -56.8% |
| Implied | 31.5% | ₹2,621 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 20.0% growth, the model values INDOTECH at ₹1,131, below today's ₹2,621.
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.