Reverse DCF
What growth does the market imply for WEIZMANIND?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
6.6% 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
₹82
Historical Growth
-0.6%
FCF Yield
6.05%
Price / FCF
16.5x
Plain English
To justify today's price of $82.47, WEIZMANIND.NS needs to grow its free cash flow at 6.6% per year for the next 10 years. That is 7.1% faster than its historical growth rate of -0.6%. 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 |
|---|---|---|---|
| Historical | -0.6% | ₹46 | -44.8% |
| Half implied | 3.3% | ₹63 | -23.9% |
| Implied | 6.6% | ₹82 | -0.1% |
| GDP rate | 10.0% | ₹109 | +32.4% |
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.