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
4.5% 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
₹843
Historical Growth
11.6%
FCF Yield
4.22%
Price / FCF
23.7x
Plain English
To justify today's price of $843.20, WHIRLPOOL.NS needs to grow its free cash flow at 4.5% per year for the next 10 years. That is 7.2% slower than its historical growth rate of 11.6%. 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 | 2.2% | ₹740 | -12.3% |
| Implied | 4.5% | ₹848 | +0.6% |
| GDP rate | 10.0% | ₹1,220 | +44.7% |
| Historical | 11.6% | ₹1,367 | +62.1% |
At Historical Growth Rate
It would take 3 years for WHIRLPOOL to organically grow into today's price assuming its historical FCF growth of 11.6%.
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.