Reverse DCF
What growth does the market imply for LEMONTREE?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
11.3% 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
₹118
Historical Growth
18.0%
FCF Yield
4.77%
Price / FCF
21.0x
Plain English
To justify today's price of $118.03, LEMONTREE.NS needs to grow its free cash flow at 11.3% per year for the next 10 years. That is 6.7% 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 | 5.7% | ₹67 | -42.8% |
| GDP rate | 10.0% | ₹104 | -11.5% |
| Implied | 11.3% | ₹118 | +0.2% |
| Historical | 18.0% | ₹216 | +82.7% |
At Historical Growth Rate
It would take 5 years for LEMONTREE 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.