Reverse DCF
What growth does the market imply for NEWGEN?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
15.0% 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
₹471
Historical Growth
13.8%
FCF Yield
2.88%
Price / FCF
34.7x
Plain English
To justify today's price of ₹471.10, NEWGEN.NS needs to grow its free cash flow at 15.0% per year for the next 10 years. That is 1.2% faster than its historical growth rate of 13.8%. 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 | 7.5% | ₹264 | -43.9% |
| GDP rate | 10.0% | ₹319 | -32.3% |
| Historical | 13.8% | ₹426 | -9.6% |
| Implied | 15.0% | ₹471 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 13.8% growth, the model values NEWGEN at ₹426, below today's ₹471.
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.