Reverse DCF
What growth does the market imply for TECHNOE?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
14.6% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹1,080
Historical Growth
8.3%
FCF Yield
3.16%
Price / FCF
31.7x
Plain English
To justify today's price of ₹1009.50, TECHNOE.NS needs to grow its free cash flow at 14.6% per year for the next 10 years. That is 6.3% faster than its historical growth rate of 8.3%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Half implied | 7.3% | ₹579 | -42.6% |
| Historical | 8.3% | ₹625 | -38.1% |
| GDP rate | 10.0% | ₹710 | -29.6% |
| Implied | 14.6% | ₹1,010 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 8.3% growth, the model values TECHNOE at ₹625, below today's ₹1,080.
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.