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
11.7% 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
₹111
Historical Growth
15.3%
FCF Yield
4.60%
Price / FCF
21.7x
Plain English
To justify today's price of ₹110.63, LEMONTREE.NS needs to grow its free cash flow at 11.7% per year for the next 10 years. That is 3.7% slower than its historical growth rate of 15.3%. 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 | 5.8% | ₹62 | -44.4% |
| GDP rate | 10.0% | ₹94 | -15.2% |
| Implied | 11.7% | ₹111 | +0.0% |
| Historical | 15.3% | ₹154 | +39.1% |
At Historical Growth Rate
DCF horizon: 10 years. At 15.3% growth, the model values LEMONTREE at ₹154, above today's ₹111.
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.