Reverse DCF
What growth does the market imply for REDINGTON?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
1.3% 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
₹230
Historical Growth
0.8%
FCF Yield
10.17%
Price / FCF
9.8x
Plain English
To justify today's price of ₹229.74, REDINGTON.NS needs to grow its free cash flow at 1.3% per year for the next 10 years. That is 0.5% faster than its historical growth rate of 0.8%. 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 | 0.6% | ₹217 | -5.6% |
| Historical | 0.8% | ₹220 | -4.3% |
| Implied | 1.3% | ₹230 | +0.0% |
| GDP rate | 10.0% | ₹447 | +94.7% |
At Historical Growth Rate
DCF horizon: 10 years. At 0.8% growth, the model values REDINGTON at ₹220, below today's ₹230.
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.