Reverse DCF
What growth does the market imply for WINDLAS?
Working backwards from the current price to find the FCF growth assumption baked in.
very aggressive
31.2% implied annual FCF growth
The market is pricing in exceptional growth that only a handful of companies sustain for a decade. For context, this company has historically grown at 19.1%. High execution risk.
Current Price
₹868
Historical Growth
19.1%
FCF Yield
0.87%
Price / FCF
114.5x
Plain English
To justify today's price of $867.55, WINDLAS.NS needs to grow its free cash flow at 31.2% per year for the next 10 years. That is 12.1% faster than its historical growth rate of 19.1%. At its historical growth rate, the stock cannot justify its current price within a 20-year horizon. The market is pricing in a step-change in performance.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| GDP rate | 10.0% | ₹161 | -81.5% |
| Half implied | 15.6% | ₹255 | -70.6% |
| Historical | 19.1% | ₹340 | -60.8% |
| Implied | 31.2% | ₹864 | -0.4% |
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.