Reverse DCF
What growth does the market imply for TEXINFRA?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-5.9% 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
₹99
Historical Growth
-3.1%
FCF Yield
14.28%
Price / FCF
7.0x
Plain English
To justify today's price of $98.78, TEXINFRA.NS needs to grow its free cash flow at -5.9% per year for the next 10 years. That is 2.8% slower than its historical growth rate of -3.1%. 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 |
|---|---|---|---|
| Implied | -5.9% | ₹99 | -0.1% |
| Historical | -3.1% | ₹121 | +22.6% |
| Half implied | -3.0% | ₹122 | +23.6% |
| GDP rate | 10.0% | ₹326 | +229.9% |
At Historical Growth Rate
It would take 3 years for TEXINFRA to organically grow into today's price assuming its historical FCF growth of -3.1%.
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.