Reverse DCF
What growth does the market imply for THOMASCOOK?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
-4.9% 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
₹107
Historical Growth
1.5%
FCF Yield
12.01%
Price / FCF
8.3x
Plain English
To justify today's price of $107.30, THOMASCOOK.NS needs to grow its free cash flow at -4.9% per year for the next 10 years. That is 6.3% slower than its historical growth rate of 1.5%. 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 | -4.9% | ₹107 | +0.0% |
| Half implied | -2.4% | ₹126 | +17.5% |
| Historical | 1.5% | ₹165 | +53.8% |
| GDP rate | 10.0% | ₹308 | +186.9% |
At Historical Growth Rate
It would take 3 years for THOMASCOOK to organically grow into today's price assuming its historical FCF growth of 1.5%.
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.