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
24.3% 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 14.4%. High execution risk.
Current Price
₹4,552
Historical Growth
14.4%
FCF Yield
1.52%
Price / FCF
65.9x
Plain English
To justify today's price of $4551.90, VADILALIND.NS needs to grow its free cash flow at 24.3% per year for the next 10 years. That is 9.9% faster than its historical growth rate of 14.4%. 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% | ₹1,353 | -70.3% |
| Half implied | 12.2% | ₹1,642 | -63.9% |
| Historical | 14.4% | ₹2,005 | -55.9% |
| Implied | 24.3% | ₹4,553 | +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.