Reverse DCF
What growth does the market imply for INOXINDIA?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.9% 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
₹1,510
Historical Growth
14.8%
FCF Yield
1.56%
Price / FCF
64.0x
Plain English
To justify today's price of $1510.40, INOXINDIA.NS needs to grow its free cash flow at 19.9% per year for the next 10 years. That is 5.1% faster than its historical growth rate of 14.8%. 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 |
|---|---|---|---|
| Half implied | 10.0% | ₹684 | -54.7% |
| GDP rate | 10.0% | ₹687 | -54.5% |
| Historical | 14.8% | ₹1,011 | -33.0% |
| Implied | 19.9% | ₹1,515 | +0.3% |
At Historical Growth Rate
It would take 17 years for INOXINDIA to organically grow into today's price assuming its historical FCF growth of 14.8%.
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.