Reverse DCF
What growth does the market imply for WELSPUNLIV?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
16.8% 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
₹138
Historical Growth
-3.0%
FCF Yield
3.96%
Price / FCF
25.3x
Plain English
To justify today's price of ₹137.63, WELSPUNLIV.NS needs to grow its free cash flow at 16.8% per year for the next 10 years. That is 19.8% faster than its historical growth rate of -3.0%. 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 |
|---|---|---|---|
| Historical | -3.0% | ₹14 | -89.9% |
| Half implied | 8.4% | ₹63 | -54.3% |
| GDP rate | 10.0% | ₹74 | -46.2% |
| Implied | 16.8% | ₹138 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At -3.0% growth, the model values WELSPUNLIV at ₹14, below today's ₹138.
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.