Reverse DCF
What growth does the market imply for WILLAMAGOR?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
2.4% 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
₹25
Historical Growth
4.0%
FCF Yield
163.92%
Price / FCF
0.6x
Plain English
To justify today's price of $24.86, WILLAMAGOR.NS needs to grow its free cash flow at 2.4% per year for the next 10 years. That is 1.7% slower than its historical growth rate of 4.0%. 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 | 1.2% | ₹0 | -100.0% |
| Implied | 2.4% | ₹25 | -0.9% |
| Historical | 4.0% | ₹95 | +284.0% |
| GDP rate | 10.0% | ₹442 | +1676.4% |
At Historical Growth Rate
It would take 3 years for WILLAMAGOR to organically grow into today's price assuming its historical FCF growth of 4.0%.
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.