Reverse DCF
What growth does the market imply for INGERRAND?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
18.3% 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
₹3,997
Historical Growth
7.3%
FCF Yield
1.73%
Price / FCF
58.0x
Plain English
To justify today's price of ₹3996.70, INGERRAND.NS needs to grow its free cash flow at 18.3% per year for the next 10 years. That is 11.1% faster than its historical growth rate of 7.3%. 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 | 7.3% | ₹1,691 | -57.7% |
| Half implied | 9.2% | ₹1,955 | -51.1% |
| GDP rate | 10.0% | ₹2,085 | -47.8% |
| Implied | 18.3% | ₹3,997 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 7.3% growth, the model values INGERRAND at ₹1,691, below today's ₹3,997.
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.