Reverse DCF
What growth does the market imply for IVP?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-12.8% 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
₹160
Historical Growth
4.8%
FCF Yield
30.19%
Price / FCF
3.3x
Plain English
To justify today's price of ₹160.10, IVP.NS needs to grow its free cash flow at -12.8% per year for the next 10 years. That is 17.6% slower than its historical growth rate of 4.8%. 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 |
|---|---|---|---|
| Implied | -12.8% | ₹160 | +0.0% |
| Half implied | -6.4% | ₹274 | +71.1% |
| Historical | 4.8% | ₹698 | +335.8% |
| GDP rate | 10.0% | ₹1,063 | +564.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 4.8% growth, the model values IVP at ₹698, above today's ₹160.
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.