Reverse DCF
What growth does the market imply for WIPL?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
12.9% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹154
Historical Growth
2.8%
FCF Yield
3.66%
Price / FCF
27.3x
Plain English
To justify today's price of ₹153.84, WIPL.NS needs to grow its free cash flow at 12.9% per year for the next 10 years. That is 10.0% faster than its historical growth rate of 2.8%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 2.8% | ₹67 | -56.5% |
| Half implied | 6.4% | ₹91 | -41.0% |
| GDP rate | 10.0% | ₹122 | -20.8% |
| Implied | 12.9% | ₹154 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 2.8% growth, the model values WIPL at ₹67, below today's ₹154.
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.