Reverse DCF
What growth does the market imply for WIPL?
Working backwards from the current price to find the FCF growth assumption baked in.
unrealistic
55.1% implied annual FCF growth
The market is pricing in hyper-growth that virtually no established company has sustained for 10 years. This implies either a structural disruption scenario or significant overvaluation.
Current Price
₹155
Historical Growth
6.0%
FCF Yield
0.18%
Price / FCF
567.0x
Plain English
To justify today's price of $155.11, WIPL.NS needs to grow its free cash flow at 55.1% per year for the next 10 years. That is 49.1% faster than its historical growth rate of 6.0%. 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 |
|---|---|---|---|
| Historical | 6.0% | ₹0 | -100.0% |
| GDP rate | 10.0% | ₹0 | -100.0% |
| Half implied | 27.5% | ₹12 | -92.3% |
| Implied | 55.1% | ₹156 | +0.6% |
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.