Reverse DCF
What growth does the market imply for VENKEYS?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
2.9% 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
₹1,402
Historical Growth
9.6%
FCF Yield
7.81%
Price / FCF
12.8x
Plain English
To justify today's price of ₹1364.40, VENKEYS.NS needs to grow its free cash flow at 2.9% per year for the next 10 years. That is 6.7% slower than its historical growth rate of 9.6%. 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 |
|---|---|---|---|
| Half implied | 1.4% | ₹1,221 | -10.5% |
| Implied | 2.9% | ₹1,364 | +0.0% |
| Historical | 9.6% | ₹2,332 | +70.9% |
| GDP rate | 10.0% | ₹2,405 | +76.2% |
At Historical Growth Rate
DCF horizon: 10 years. At 9.6% growth, the model values VENKEYS at ₹2,332, above today's ₹1,402.
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.