Reverse DCF
What growth does the market imply for WORTHPERI?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
4.1% 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
₹139
Historical Growth
12.2%
FCF Yield
7.31%
Price / FCF
13.7x
Plain English
To justify today's price of $139.31, WORTHPERI.NS needs to grow its free cash flow at 4.1% per year for the next 10 years. That is 8.1% slower than its historical growth rate of 12.2%. 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 | 2.1% | ₹119 | -14.6% |
| Implied | 4.1% | ₹141 | +0.9% |
| GDP rate | 10.0% | ₹226 | +62.4% |
| Historical | 12.2% | ₹270 | +93.9% |
At Historical Growth Rate
It would take 3 years for WORTHPERI to organically grow into today's price assuming its historical FCF growth of 12.2%.
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.