Reverse DCF
What growth does the market imply for WHIRLPOOL?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
5.7% 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
₹769
Historical Growth
5.6%
FCF Yield
4.69%
Price / FCF
21.3x
Plain English
To justify today's price of ₹769.35, WHIRLPOOL.NS needs to grow its free cash flow at 5.7% per year for the next 10 years. That is 0.1% faster than its historical growth rate of 5.6%. 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 | 2.8% | ₹618 | -19.7% |
| Historical | 5.6% | ₹765 | -0.5% |
| Implied | 5.7% | ₹769 | +0.0% |
| GDP rate | 10.0% | ₹1,077 | +40.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 5.6% growth, the model values WHIRLPOOL at ₹765, below today's ₹769.
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.