Reverse DCF
What growth does the market imply for TIIL?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
33.1% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 10.4%. High execution risk.
Current Price
₹2,516
Historical Growth
10.4%
FCF Yield
0.84%
Price / FCF
119.2x
Plain English
To justify today's price of $2515.80, TIIL.NS needs to grow its free cash flow at 33.1% per year for the next 10 years. That is 22.7% faster than its historical growth rate of 10.4%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹184 | -92.7% |
| Historical | 10.4% | ₹198 | -92.1% |
| Half implied | 16.6% | ₹505 | -79.9% |
| Implied | 33.1% | ₹2,517 | +0.0% |
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.