Reverse DCF
What growth does the market imply for LINCOLN?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.8% 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
₹639
Historical Growth
8.6%
FCF Yield
6.28%
Price / FCF
15.9x
Plain English
To justify today's price of ₹638.75, LINCOLN.NS needs to grow its free cash flow at 4.8% per year for the next 10 years. That is 3.8% slower than its historical growth rate of 8.6%. 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 | 2.4% | ₹532 | -16.7% |
| Implied | 4.8% | ₹639 | +0.0% |
| Historical | 8.6% | ₹845 | +32.2% |
| GDP rate | 10.0% | ₹941 | +47.3% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.6% growth, the model values LINCOLN at ₹845, above today's ₹639.
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.