Reverse DCF
What growth does the market imply for LUMAXTECH?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
11.1% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹1,680
Historical Growth
2.0%
FCF Yield
3.39%
Price / FCF
29.5x
Plain English
To justify today's price of ₹1679.90, LUMAXTECH.NS needs to grow its free cash flow at 11.1% per year for the next 10 years. That is 9.1% faster than its historical growth rate of 2.0%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 2.0% | ₹735 | -56.3% |
| Half implied | 5.6% | ₹1,021 | -39.2% |
| GDP rate | 10.0% | ₹1,518 | -9.6% |
| Implied | 11.1% | ₹1,680 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.0% growth, the model values LUMAXTECH at ₹735, below today's ₹1,680.
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.