Reverse DCF
What growth does the market imply for VADILALIND?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
28.4% 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 17.7%. High execution risk.
Current Price
₹5,832
Historical Growth
17.7%
FCF Yield
1.11%
Price / FCF
90.1x
Plain English
To justify today's price of ₹5831.60, VADILALIND.NS needs to grow its free cash flow at 28.4% per year for the next 10 years. That is 10.6% faster than its historical growth rate of 17.7%. 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% | ₹1,237 | -78.8% |
| Half implied | 14.2% | ₹1,807 | -69.0% |
| Historical | 17.7% | ₹2,458 | -57.8% |
| Implied | 28.4% | ₹5,832 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 17.7% growth, the model values VADILALIND at ₹2,458, below today's ₹5,832.
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.