Reverse DCF
What growth does the market imply for LINC?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.1% 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
₹99
Historical Growth
10.4%
FCF Yield
6.77%
Price / FCF
14.8x
Plain English
To justify today's price of $98.99, LINC.NS needs to grow its free cash flow at 4.1% per year for the next 10 years. That is 6.3% slower than its historical growth rate of 10.4%. 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 | 2.1% | ₹85 | -14.2% |
| Implied | 4.1% | ₹99 | +0.2% |
| GDP rate | 10.0% | ₹156 | +57.2% |
| Historical | 10.4% | ₹161 | +62.3% |
At Historical Growth Rate
It would take 3 years for LINC to organically grow into today's price assuming its historical FCF growth of 10.4%.
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.