Reverse DCF
What growth does the market imply for IOLCP?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
28.4% 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 7.6%. High execution risk.
Current Price
₹130
Historical Growth
7.6%
FCF Yield
1.09%
Price / FCF
92.0x
Plain English
To justify today's price of ₹129.54, IOLCP.NS needs to grow its free cash flow at 28.4% per year for the next 10 years. That is 20.7% faster than its historical growth rate of 7.6%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 7.6% | ₹25 | -80.8% |
| GDP rate | 10.0% | ₹30 | -76.6% |
| Half implied | 14.2% | ₹43 | -67.0% |
| Implied | 28.4% | ₹130 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 7.6% growth, the model values IOLCP at ₹25, below today's ₹130.
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.