Reverse DCF
What growth does the market imply for WINDLAS?
Working backwards from the current price to find the FCF growth assumption baked in.
reasonable
18.9% implied annual FCF growth
The market's growth assumption looks achievable — it is in line with or below what this company has historically delivered.
Current Price
₹820
Historical Growth
19.8%
FCF Yield
2.20%
Price / FCF
45.4x
Plain English
To justify today's price of ₹819.75, WINDLAS.NS needs to grow its free cash flow at 18.9% per year for the next 10 years. That is 0.9% slower than its historical growth rate of 19.8%. 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 | 9.4% | ₹385 | -53.0% |
| GDP rate | 10.0% | ₹403 | -50.8% |
| Implied | 18.9% | ₹820 | +0.0% |
| Historical | 19.8% | ₹873 | +6.5% |
At Historical Growth Rate
DCF horizon: 10 years. At 19.8% growth, the model values WINDLAS at ₹873, above today's ₹820.
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.