Reverse DCF
What growth does the market imply for LAXMIDENTL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
15.4% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹189
Historical Growth
18.0%
FCF Yield
2.67%
Price / FCF
37.5x
Plain English
To justify today's price of $189.23, LAXMIDENTL.NS needs to grow its free cash flow at 15.4% per year for the next 10 years. That is 2.6% slower than its historical growth rate of 18.0%. 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 |
|---|---|---|---|
| Half implied | 7.7% | ₹111 | -41.2% |
| GDP rate | 10.0% | ₹130 | -31.1% |
| Implied | 15.4% | ₹190 | +0.5% |
| Historical | 18.0% | ₹230 | +21.6% |
At Historical Growth Rate
It would take 8 years for LAXMIDENTL to organically grow into today's price assuming its historical FCF growth of 18.0%.
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.