Reverse DCF
What growth does the market imply for PGEL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
25.0% 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
₹555
Historical Growth
23.9%
FCF Yield
1.86%
Price / FCF
53.8x
Plain English
To justify today's price of $555.40, PGEL.NS needs to grow its free cash flow at 25.0% per year for the next 10 years. That is 1.1% faster than its historical growth rate of 23.9%. 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 |
|---|---|---|---|
| GDP rate | 10.0% | ₹171 | -69.3% |
| Half implied | 12.5% | ₹209 | -62.4% |
| Historical | 23.9% | ₹511 | -8.0% |
| Implied | 25.0% | ₹554 | -0.2% |
At Historical Growth Rate
It would take 11 years for PGEL to organically grow into today's price assuming its historical FCF growth of 23.9%.
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.