Reverse DCF
What growth does the market imply for PGHL?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
13.9% 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
₹6,227
Historical Growth
18.0%
FCF Yield
3.12%
Price / FCF
32.1x
Plain English
To justify today's price of ₹6226.50, PGHL.NS needs to grow its free cash flow at 13.9% per year for the next 10 years. That is 4.1% slower than its historical growth rate of 18.0%. 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 | 7.0% | ₹3,681 | -40.9% |
| GDP rate | 10.0% | ₹4,615 | -25.9% |
| Implied | 13.9% | ₹6,227 | +0.0% |
| Historical | 18.0% | ₹8,451 | +35.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 18.0% growth, the model values PGHL at ₹8,451, above today's ₹6,227.
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.