Reverse DCF
What growth does the market imply for TAJGVK?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
12.7% 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
₹340
Historical Growth
12.4%
FCF Yield
3.53%
Price / FCF
28.3x
Plain English
To justify today's price of $340.40, TAJGVK.NS needs to grow its free cash flow at 12.7% per year for the next 10 years. That is 0.3% faster than its historical growth rate of 12.4%. 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 | 6.4% | ₹208 | -38.8% |
| GDP rate | 10.0% | ₹276 | -18.8% |
| Historical | 12.4% | ₹334 | -1.9% |
| Implied | 12.7% | ₹341 | +0.3% |
At Historical Growth Rate
It would take 11 years for TAJGVK to organically grow into today's price assuming its historical FCF growth of 12.4%.
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.