Reverse DCF
What growth does the market imply for WABAG?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
19.2% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹1,629
Historical Growth
15.9%
FCF Yield
1.98%
Price / FCF
50.4x
Plain English
To justify today's price of ₹1629.10, WABAG.NS needs to grow its free cash flow at 19.2% per year for the next 10 years. That is 3.3% faster than its historical growth rate of 15.9%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Half implied | 9.6% | ₹819 | -49.7% |
| GDP rate | 10.0% | ₹841 | -48.4% |
| Historical | 15.9% | ₹1,275 | -21.7% |
| Implied | 19.2% | ₹1,629 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 15.9% growth, the model values WABAG at ₹1,275, below today's ₹1,629.
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.